{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Disclaimer","Summary","DFs","Usos e fontes","Inputs","Ops","Base Tarifa","Debt","NPV, TIR e Payback","Value for Money (VfM)","Flags","Sensitivity","Macro","SETUP","CHECKS","Suporte Cliente ->","CAPEX","OPEX","CAPEX - Imobilizado fiscal"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":86,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,2,6,5]]}
[]
[null,null,"Ambiental - Modelagem Econômico-Financeira"]
[]
[null,null,"Disclaimer"]
[null,null,"Note:"]
[null,null,"O presente Modelo Econômico-Financeiro tem por objeto estabelecer as diretrizes para subsidiar os estudos de modelagem econômico-financeira, possuindo como respaldo também estudos de modelagem técnica e jurídica, com vistas à estruturação de concessão patrocinada dos serviços de manejo de resíduos sólidos e limpeza pública do município de Joaçaba."]

{"sheet":"Summary","index":1,"n_rows":66,"n_cols":6,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Summary"]
[]
[null,"Key Outputs"]
[]
[null,null,"Seleção de Cenário"]
[]
[null,null,"Cenário"]
[]
[null,null,"Real / Nominal"]
[]
[null,null,"Macro Check",{"$f":"IFRIC12_Check","v":0}]
[]
[]
[]
[null,null,"Financiamento Investimentos"]
[]
[null,null,"FONTES"]
[]
[null,null,"Fontes "]
[]
[null,null,{"$f":"'Usos e fontes'!B17","v":"Receitas "},{"$f":"E21/$E$27","v":0.91188215925721761},{"$f":"SUM('Usos e fontes'!E17:AH17)","v":471035.30469467351},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B18","v":"Equity"},{"$f":"E22/$E$27","v":3.4388929656898888E-2},{"$f":"SUM('Usos e fontes'!E18:AH18)","v":17763.698735213358},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B19","v":"Dívida Senior"},{"$f":"E23/$E$27","v":3.8594615715285198E-2},{"$f":"SUM('Usos e fontes'!E19:AH19)","v":19936.157746337998},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B20","v":"Saques Conta Reserva"},{"$f":"E24/$E$27","v":5.9686897681504505E-3},{"$f":"SUM('Usos e fontes'!E20:AH20)","v":3083.1435564643925},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B21","v":"Receitas Financeiras"},{"$f":"E25/$E$27","v":9.1656056024477864E-3},{"$f":"SUM('Usos e fontes'!E21:AH21)","v":4734.5194593750111},"$ 000s"]
[]
[null,null,"TOTAL FONTES",{"$f":"SUM(D21:D26)","v":1},{"$f":"SUM(E21:E25)","v":516552.82419206429},"$ 000s"]
[]
[]
[null,null,"USOS"]
[]
[null,null,"Usos"]
[]
[null,null,{"$f":"'Usos e fontes'!B5","v":"Custos"},{"$f":"E34/$E$46","v":0.74092112987811143},{"$f":"-SUM('Usos e fontes'!E5:AH5)","v":382724.90214211383},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B6","v":"Investimentos"},6.4324359525475314E-2,{"$f":"-SUM('Usos e fontes'!E6:AH6)","v":33226.929577229996},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B7","v":"Imposto de renda pago"},3.173584156108223E-2,{"$f":"-SUM('Usos e fontes'!E7:AH7)","v":16393.238586488922},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B8","v":"Depósitos Conta Reserva"},5.9686897681504479E-3,{"$f":"-SUM('Usos e fontes'!E8:AH8)","v":3083.1435564643925},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B9","v":"Pagamento de Juros"},2.5600443381450892E-2,{"$f":"-SUM('Usos e fontes'!E9:AH9)","v":13223.981329257504},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B10","v":"Pagamento de Principal"},3.8594615715285191E-2,{"$f":"-SUM('Usos e fontes'!E10:AH10)","v":19936.157746337998},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B11","v":"Fiança Bancária"},2.0517375530442875E-3,{"$f":"-SUM('Usos e fontes'!E11:AH11)","v":1059.8308275259424},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B12","v":"Capital de Giro"},0,{"$f":"-SUM('Usos e fontes'!E12:AH12)","v":0},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B13","v":"Dividendos"},6.7752939824148109E-2,{"$f":"-SUM('Usos e fontes'!E13:AH13)","v":34997.972413478703},"$ 000s"]
[null,null,{"$f":"'Usos e fontes'!B14","v":"Aumento / Redução conta caixa"},2.3050242793252084E-2,{"$f":"-SUM('Usos e fontes'!E14:AH14)","v":11906.668013167146},"$ 000s"]
[]
[]
[null,null,"TOTAL USOS",{"$f":"SUM(D34:D45)","v":1},{"$f":"SUM(E34:E44)","v":516552.82419206447},"$ 000s"]
[]
[]
[null,null,"Retornos"]
[]
[null,null,"Project NPV",{"$f":"Project_NPV","v":3.285987481077882},"R$"]
[null,null,"Project IRR",{"$f":"Project_IRR","v":0.11093700528144837},"% Real"]
[null,null,{"$f":"'NPV, TIR e Payback'!C35","v":"Equity IRR"},{"$f":"IF(Dividends=1,0,'NPV, TIR e Payback'!D35)","v":0.14504123004530878},"%"]
[null,null,{"$f":"'NPV, TIR e Payback'!C74","v":"Payback Descontado (Projeto)"},{"$f":"'NPV, TIR e Payback'!E73","v":10},"Anos"]
[]
[]
[]
[]
[null,null,"Indicadores contrato"]
[]
[null,null,"Prazo contrato",null,{"$f":"Inputs!E32","v":30}]
[null,null,"Contraprestação total",null,{"$f":"DFs!F16","v":155701.2259143889},"R$"]
[null,null,"Contraprestação anual",null,{"$f":"DFs!K16","v":4661.7591465358009},"R$"]
[null,null,"Contraprestação mensal",null,{"$f":"E63/12","v":388.47992887798341},"R$"]
[null,null,"∑ VPL Contraprestações",null,{"$f":"Ops!G1034","v":44892.151991399493},"R$"]
[null,null,"Investimentos + ReInvest",null,{"$f":"-DFs!F49","v":33226.929577229996},"R$"]

{"sheet":"DFs","index":2,"n_rows":144,"n_cols":39,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
["DEMONSTRAÇÕES FINANCEIRAS",null,null,"Alerta","Erro","IRR","NPV","Macro"]
[null,null,null,{"$f":"CHECKS!$F$9","v":0},{"$f":"CHECKS!$F$15","v":0},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"Project_NPV","v":3.285987481077882},{"$f":"Master_Check","v":0}]
[]
[]
[null,null,{"$f":"Flags!C4","v":"Começo período"},null,null,null,{"$f":"Flags!G4","v":"2024-01-01"},{"$f":"Flags!H4","v":"2025-01-01"},{"$f":"Flags!I4","v":"2026-01-01"},{"$f":"Flags!J4","v":"2027-01-01"},{"$f":"Flags!K4","v":"2028-01-01"},{"$f":"Flags!L4","v":"2029-01-01"},{"$f":"Flags!M4","v":"2030-01-01"},{"$f":"Flags!N4","v":"2031-01-01"},{"$f":"Flags!O4","v":"2032-01-01"},{"$f":"Flags!P4","v":"2033-01-01"},{"$f":"Flags!Q4","v":"2034-01-01"},{"$f":"Flags!R4","v":"2035-01-01"},{"$f":"Flags!S4","v":"2036-01-01"},{"$f":"Flags!T4","v":"2037-01-01"},{"$f":"Flags!U4","v":"2038-01-01"},{"$f":"Flags!V4","v":"2039-01-01"},{"$f":"Flags!W4","v":"2040-01-01"},{"$f":"Flags!X4","v":"2041-01-01"},{"$f":"Flags!Y4","v":"2042-01-01"},{"$f":"Flags!Z4","v":"2043-01-01"},{"$f":"Flags!AA4","v":"2044-01-01"},{"$f":"Flags!AB4","v":"2045-01-01"},{"$f":"Flags!AC4","v":"2046-01-01"},{"$f":"Flags!AD4","v":"2047-01-01"},{"$f":"Flags!AE4","v":"2048-01-01"},{"$f":"Flags!AF4","v":"2049-01-01"},{"$f":"Flags!AG4","v":"2050-01-01"},{"$f":"Flags!AH4","v":"2051-01-01"},{"$f":"Flags!AI4","v":"2052-01-01"},{"$f":"Flags!AJ4","v":"2053-01-01"},{"$f":"Flags!AK4","v":"2054-01-01"},{"$f":"Flags!AL4","v":"2055-01-01"},{"$f":"Flags!AM4","v":"2056-01-01"}]
[null,null,{"$f":"Flags!C5","v":"Fim período"},null,null,null,{"$f":"Flags!G5","v":"2024-12-31"},{"$f":"Flags!H5","v":"2025-12-31"},{"$f":"Flags!I5","v":"2026-12-31"},{"$f":"Flags!J5","v":"2027-12-31"},{"$f":"Flags!K5","v":"2028-12-31"},{"$f":"Flags!L5","v":"2029-12-31"},{"$f":"Flags!M5","v":"2030-12-31"},{"$f":"Flags!N5","v":"2031-12-31"},{"$f":"Flags!O5","v":"2032-12-31"},{"$f":"Flags!P5","v":"2033-12-31"},{"$f":"Flags!Q5","v":"2034-12-31"},{"$f":"Flags!R5","v":"2035-12-31"},{"$f":"Flags!S5","v":"2036-12-31"},{"$f":"Flags!T5","v":"2037-12-31"},{"$f":"Flags!U5","v":"2038-12-31"},{"$f":"Flags!V5","v":"2039-12-31"},{"$f":"Flags!W5","v":"2040-12-31"},{"$f":"Flags!X5","v":"2041-12-31"},{"$f":"Flags!Y5","v":"2042-12-31"},{"$f":"Flags!Z5","v":"2043-12-31"},{"$f":"Flags!AA5","v":"2044-12-31"},{"$f":"Flags!AB5","v":"2045-12-31"},{"$f":"Flags!AC5","v":"2046-12-31"},{"$f":"Flags!AD5","v":"2047-12-31"},{"$f":"Flags!AE5","v":"2048-12-31"},{"$f":"Flags!AF5","v":"2049-12-31"},{"$f":"Flags!AG5","v":"2050-12-31"},{"$f":"Flags!AH5","v":"2051-12-31"},{"$f":"Flags!AI5","v":"2052-12-31"},{"$f":"Flags!AJ5","v":"2053-12-31"},{"$f":"Flags!AK5","v":"2054-12-31"},{"$f":"Flags!AL5","v":"2055-12-31"},{"$f":"Flags!AM5","v":"2056-12-31"}]
[null,null,"Ano",null,null,null,{"$f":"YEAR(G6)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,null,"Ano de Concessão",null,null,null,{"$f":"Flags!G15","v":1},{"$f":"Flags!H15","v":2},{"$f":"Flags!I15","v":3},{"$f":"Flags!J15","v":4},{"$f":"Flags!K15","v":5},{"$f":"Flags!L15","v":6},{"$f":"Flags!M15","v":7},{"$f":"Flags!N15","v":8},{"$f":"Flags!O15","v":9},{"$f":"Flags!P15","v":10},{"$f":"Flags!Q15","v":11},{"$f":"Flags!R15","v":12},{"$f":"Flags!S15","v":13},{"$f":"Flags!T15","v":14},{"$f":"Flags!U15","v":15},{"$f":"Flags!V15","v":16},{"$f":"Flags!W15","v":17},{"$f":"Flags!X15","v":18},{"$f":"Flags!Y15","v":19},{"$f":"Flags!Z15","v":20},{"$f":"Flags!AA15","v":21},{"$f":"Flags!AB15","v":22},{"$f":"Flags!AC15","v":23},{"$f":"Flags!AD15","v":24},{"$f":"Flags!AE15","v":25},{"$f":"Flags!AF15","v":26},{"$f":"Flags!AG15","v":27},{"$f":"Flags!AH15","v":28},{"$f":"Flags!AI15","v":29},{"$f":"Flags!AJ15","v":30},{"$f":"Flags!AK15","v":31},{"$f":"Flags!AL15","v":32},{"$f":"Flags!AM15","v":33}]
[null,null,{"$f":"Flags!C6","v":"Timeline"},null,null,null,{"$f":"Flags!G90","v":"Ops"},{"$f":"Flags!H90","v":"Ops"},{"$f":"Flags!I90","v":"Ops"},{"$f":"Flags!J90","v":"Ops"},{"$f":"Flags!K90","v":"Ops"},{"$f":"Flags!L90","v":"Ops"},{"$f":"Flags!M90","v":"Ops"},{"$f":"Flags!N90","v":"Ops"},{"$f":"Flags!O90","v":"Ops"},{"$f":"Flags!P90","v":"Ops"},{"$f":"Flags!Q90","v":"Ops"},{"$f":"Flags!R90","v":"Ops"},{"$f":"Flags!S90","v":"Ops"},{"$f":"Flags!T90","v":"Ops"},{"$f":"Flags!U90","v":"Ops"},{"$f":"Flags!V90","v":"Ops"},{"$f":"Flags!W90","v":"Ops"},{"$f":"Flags!X90","v":"Ops"},{"$f":"Flags!Y90","v":"Ops"},{"$f":"Flags!Z90","v":"Ops"},{"$f":"Flags!AA90","v":"Ops"},{"$f":"Flags!AB90","v":"Ops"},{"$f":"Flags!AC90","v":"Ops"},{"$f":"Flags!AD90","v":"Ops"},{"$f":"Flags!AE90","v":"Ops"},{"$f":"Flags!AF90","v":"Ops"},{"$f":"Flags!AG90","v":"Ops"},{"$f":"Flags!AH90","v":"Ops"},{"$f":"Flags!AI90","v":"Ops"},{"$f":"Flags!AJ90","v":"Ops"},{"$f":"Flags!AK90","v":"Post Ops."},{"$f":"Flags!AL90","v":"Post Ops."},{"$f":"Flags!AM90","v":"Post Ops."}]
[]
[null,null,null,{"$f":"Flags!D8","v":"Inputs"},{"$f":"Flags!E8","v":"Units"},{"$f":"Flags!F8","v":"Total"}]
[]
[null,null,"Fluxo de Caixa (Waterfall) R$"]
[]
[null,null,"Receita Líquida"]
[null,null,"Contraprestação Pública Anual",null,"$ 000s",{"$f":"SUM(G16:AM16)","v":155701.2259143889},{"$f":"Ops!G127","v":8720},{"$f":"Ops!H127","v":4133.5354967662261},{"$f":"Ops!I127","v":4585.2149270926802},{"$f":"Ops!J127","v":4623.5059317097794},{"$f":"Ops!K127","v":4661.7591465358009},{"$f":"Ops!L127","v":4699.9717565064757},{"$f":"Ops!M127","v":4738.2560105904086},{"$f":"Ops!N127","v":4776.4919807579108},{"$f":"Ops!O127","v":4814.7898144744786},{"$f":"Ops!P127","v":4853.0321779148235},{"$f":"Ops!Q127","v":4891.3271534595096},{"$f":"Ops!R127","v":4929.559944962356},{"$f":"Ops!S127","v":4967.8366062077093},{"$f":"Ops!T127","v":5006.0448221566539},{"$f":"Ops!U127","v":5044.2886544987987},{"$f":"Ops!V127","v":5082.5630742824851},{"$f":"Ops!W127","v":5120.863194163162},{"$f":"Ops!X127","v":5159.0815285083245},{"$f":"Ops!Y127","v":5197.3182944192777},{"$f":"Ops!Z127","v":5235.5689838693397},{"$f":"Ops!AA127","v":5273.8292204480476},{"$f":"Ops!AB127","v":5312.0947568718884},{"$f":"Ops!AC127","v":5350.3614724836143},{"$f":"Ops!AD127","v":5388.6253707447095},{"$f":"Ops!AE127","v":5426.8825767252874},{"$f":"Ops!AF127","v":5465.1293345953982},{"$f":"Ops!AG127","v":5503.4557126472482},{"$f":"Ops!AH127","v":5541.6698186289614},{"$f":"Ops!AI127","v":5579.9547191246338},{"$f":"Ops!AJ127","v":5618.2134332429705},{"$f":"Ops!AK127","v":0},{"$f":"Ops!AL127","v":0},{"$f":"Ops!AM127","v":0}]
[null,null,"Receitas Tarifárias",null,"$ 000s",{"$f":"SUM(G17:AM17)","v":340378.87642345642},{"$f":"SUM(Ops!G175:G175)","v":0},{"$f":"SUM(Ops!H175:H175)","v":6111.7016930392747},{"$f":"SUM(Ops!I175:I175)","v":8028.2718450499106},{"$f":"SUM(Ops!J175:J175)","v":10545.761954377973},{"$f":"SUM(Ops!K175:K175)","v":10654.11793008168},{"$f":"SUM(Ops!L175:L175)","v":10763.471046666096},{"$f":"SUM(Ops!M175:M175)","v":10874.153684424791},{"$f":"SUM(Ops!N175:N175)","v":10985.833463064191},{"$f":"SUM(Ops!O175:O175)","v":11098.842762877874},{"$f":"SUM(Ops!P175:P175)","v":11212.849203572267},{"$f":"SUM(Ops!Q175:Q175)","v":11328.185165440935},{"$f":"SUM(Ops!R175:R175)","v":11444.518268190313},{"$f":"SUM(Ops!S175:S175)","v":11562.180892113971},{"$f":"SUM(Ops!T175:T175)","v":11680.840656918335},{"$f":"SUM(Ops!U175:U175)","v":11800.829942896982},{"$f":"SUM(Ops!V175:V175)","v":11922.148750049906},{"$f":"SUM(Ops!W175:W175)","v":12044.797078377109},{"$f":"SUM(Ops!X175:X175)","v":12168.442547585022},{"$f":"SUM(Ops!Y175:Y175)","v":12293.417537967209},{"$f":"SUM(Ops!Z175:Z175)","v":12419.722049523678},{"$f":"SUM(Ops!AA175:AA175)","v":12547.356082254424},{"$f":"SUM(Ops!AB175:AB175)","v":12676.319636159446},{"$f":"SUM(Ops!AC175:AC175)","v":12806.612711238753},{"$f":"SUM(Ops!AD175:AD175)","v":12938.235307492336},{"$f":"SUM(Ops!AE175:AE175)","v":13071.187424920197},{"$f":"SUM(Ops!AF175:AF175)","v":13205.469063522336},{"$f":"SUM(Ops!AG175:AG175)","v":13341.412603592324},{"$f":"SUM(Ops!AH175:AH175)","v":13478.353284543022},{"$f":"SUM(Ops!AI175:AI175)","v":13616.955866961565},{"$f":"SUM(Ops!AJ175:AJ175)","v":13756.88797055439},{"$f":"SUM(Ops!AK175:AK175)","v":0},{"$f":"SUM(Ops!AL175:AL175)","v":0},{"$f":"SUM(Ops!AM175:AM175)","v":0}]
[null,null,"Deduções da Receita",null,"$ 000s",{"$f":"SUM(G18:AM18)","v":-33555.113719971647},{"$f":"Ops!G207","v":487.05320174067697},{"$f":"Ops!H207","v":-537.05836512950373},{"$f":"Ops!I207","v":-634.98978880854838},{"$f":"Ops!J207","v":-1108.2549261981178},{"$f":"Ops!K207","v":-1125.2640526102041},{"$f":"Ops!L207","v":-1139.3112845617914},{"$f":"Ops!M207","v":-1161.6681455222006},{"$f":"Ops!N207","v":-690.76416227974551},{"$f":"Ops!O207","v":-1205.2742994122157},{"$f":"Ops!P207","v":-1223.5925509126735},{"$f":"Ops!Q207","v":-1170.625373331377},{"$f":"Ops!R207","v":-1261.3558462241683},{"$f":"Ops!S207","v":-1285.1576674387406},{"$f":"Ops!T207","v":-1307.2453060858463},{"$f":"Ops!U207","v":-772.10509943342151},{"$f":"Ops!V207","v":-1266.0706574803264},{"$f":"Ops!W207","v":-1279.6598673946314},{"$f":"Ops!X207","v":-1289.7458574394875},{"$f":"Ops!Y207","v":-1290.9118370216404},{"$f":"Ops!Z207","v":-1299.729131607404},{"$f":"Ops!AA207","v":-1246.3944269244951},{"$f":"Ops!AB207","v":-841.11667743450789},{"$f":"Ops!AC207","v":-1362.2998769197154},{"$f":"Ops!AD207","v":-1384.0843106173934},{"$f":"Ops!AE207","v":-1387.7801856960887},{"$f":"Ops!AF207","v":-1404.6874605082166},{"$f":"Ops!AG207","v":-1431.5116538557436},{"$f":"Ops!AH207","v":-1453.2522200180765},{"$f":"Ops!AI207","v":-982.78669849924188},{"$f":"Ops!AJ207","v":-1499.4691923468013},{"$f":"Ops!AK207","v":0},{"$f":"Ops!AL207","v":0},{"$f":"Ops!AM207","v":0}]
[null,null,"Total",null,"$ 000s",{"$f":"SUM(G19:AM19)","v":462524.98861787352},{"$f":"SUM(G16:G18)","v":9207.0532017406767},9708.178824675997,11978.496983334042,14061.012959889635,14190.613024007278,14324.131518610782,14450.741549492999,15071.561281542356,14708.358277940137,14842.288830574416,15048.886945569067,15112.722366928499,15244.859830882939,15379.640172989144,16073.013497962358,15738.641166852067,15886.000405145638,16037.778218653857,16199.823995364846,16355.561901785615,16574.790875777973,17147.297715596826,16794.674306802652,16942.776367619652,17110.2898159494,17265.910937609518,17413.356662383827,17566.770883153906,18214.123887586957,17875.632211450556,0,0,0]
[]
[null,null,"Custos e Despesas Operacionais"]
[null,null,{"$f":"Ops!C339","v":"Coleta Manual E Conteinerizada Resíduos Comuns"},null,"$ 000s",{"$f":"SUM(G22:AM22)","v":-93846.294603952512},{"$f":"-Ops!G318","v":-2663.145805123751},{"$f":"-Ops!H318","v":-2817.3938051237515},{"$f":"-Ops!I318","v":-2971.6418051237511},{"$f":"-Ops!J318","v":-3125.8898051237516},{"$f":"-Ops!K318","v":-3125.8898051237516},{"$f":"-Ops!L318","v":-3125.8898051237516},{"$f":"-Ops!M318","v":-3125.8898051237516},{"$f":"-Ops!N318","v":-3125.8898051237516},{"$f":"-Ops!O318","v":-3125.8898051237516},{"$f":"-Ops!P318","v":-3125.8898051237516},{"$f":"-Ops!Q318","v":-3125.8898051237516},{"$f":"-Ops!R318","v":-3125.8898051237516},{"$f":"-Ops!S318","v":-3125.8898051237516},{"$f":"-Ops!T318","v":-3125.8898051237516},{"$f":"-Ops!U318","v":-3125.8898051237516},{"$f":"-Ops!V318","v":-3125.8898051237516},{"$f":"-Ops!W318","v":-3125.8898051237516},{"$f":"-Ops!X318","v":-3125.8898051237516},{"$f":"-Ops!Y318","v":-3125.8898051237516},{"$f":"-Ops!Z318","v":-3125.8898051237516},{"$f":"-Ops!AA318","v":-3125.8898051237516},{"$f":"-Ops!AB318","v":-3125.8898051237516},{"$f":"-Ops!AC318","v":-3125.8898051237516},{"$f":"-Ops!AD318","v":-3125.8898051237516},{"$f":"-Ops!AE318","v":-3291.7378801637524},{"$f":"-Ops!AF318","v":-3291.7378801637524},{"$f":"-Ops!AG318","v":-3291.7378801637524},{"$f":"-Ops!AH318","v":-3291.7378801637524},{"$f":"-Ops!AI318","v":-3291.7378801637524},{"$f":"-Ops!AJ318","v":-3291.7378801637524},{"$f":"-Ops!AK318","v":0},{"$f":"-Ops!AL318","v":0},{"$f":"-Ops!AM318","v":0}]
[null,null,{"$f":"Ops!C340","v":"Coleta Materias Recicláveis"},null,"$ 000s",-65275.758938954634,{"$f":"-Ops!G319","v":-1743.9642312984893},{"$f":"-Ops!H319","v":-1898.2122312984893},{"$f":"-Ops!I319","v":-2052.4602312984894},{"$f":"-Ops!J319","v":-2206.7082312984894},{"$f":"-Ops!K319","v":-2206.7082312984894},{"$f":"-Ops!L319","v":-2206.7082312984894},{"$f":"-Ops!M319","v":-2206.7082312984894},{"$f":"-Ops!N319","v":-2206.7082312984894},{"$f":"-Ops!O319","v":-2206.7082312984894},{"$f":"-Ops!P319","v":-2206.7082312984894},{"$f":"-Ops!Q319","v":-2206.7082312984894},{"$f":"-Ops!R319","v":-2206.7082312984894},{"$f":"-Ops!S319","v":-2206.7082312984894},{"$f":"-Ops!T319","v":-2206.7082312984894},{"$f":"-Ops!U319","v":-2206.7082312984894},{"$f":"-Ops!V319","v":-2206.7082312984894},{"$f":"-Ops!W319","v":-2206.7082312984894},{"$f":"-Ops!X319","v":-2206.7082312984894},{"$f":"-Ops!Y319","v":-2206.7082312984894},{"$f":"-Ops!Z319","v":-2206.7082312984894},{"$f":"-Ops!AA319","v":-2206.7082312984894},{"$f":"-Ops!AB319","v":-2206.7082312984894},{"$f":"-Ops!AC319","v":-2206.7082312984894},{"$f":"-Ops!AD319","v":-2206.7082312984894},{"$f":"-Ops!AE319","v":-2206.7082312984894},{"$f":"-Ops!AF319","v":-2206.7082312984894},{"$f":"-Ops!AG319","v":-2206.7082312984894},{"$f":"-Ops!AH319","v":-2206.7082312984894},{"$f":"-Ops!AI319","v":-2206.7082312984894},{"$f":"-Ops!AJ319","v":-2206.7082312984894},{"$f":"-Ops!AK319","v":0},{"$f":"-Ops!AL319","v":0},{"$f":"-Ops!AM319","v":0}]
[null,null,{"$f":"Ops!C341","v":"Coleta De Resíduos Do Serviço De Saúde Municipal"},null,"$ 000s",{"$f":"SUM(G24:AM24)","v":-7295.0187136293689},{"$f":"-Ops!G320","v":-208.77001656240003},{"$f":"-Ops!H320","v":-210.92034773299275},{"$f":"-Ops!I320","v":-213.09282731464256},{"$f":"-Ops!J320","v":-215.28768343598338},{"$f":"-Ops!K320","v":-217.50514657537403},{"$f":"-Ops!L320","v":-219.74544958510037},{"$f":"-Ops!M320","v":-222.0088277158269},{"$f":"-Ops!N320","v":-224.29551864129988},{"$f":"-Ops!O320","v":-226.60576248330528},{"$f":"-Ops!P320","v":-228.93980183688336},{"$f":"-Ops!Q320","v":-231.29788179580325},{"$f":"-Ops!R320","v":-233.6802499783},{"$f":"-Ops!S320","v":-236.08715655307654},{"$f":"-Ops!T320","v":-238.5188542655732},{"$f":"-Ops!U320","v":-240.97559846450861},{"$f":"-Ops!V320","v":-243.45764712869303},{"$f":"-Ops!W320","v":-245.96526089411859},{"$f":"-Ops!X320","v":-248.49870308132799},{"$f":"-Ops!Y320","v":-251.05823972306573},{"$f":"-Ops!Z320","v":-253.64413959221326},{"$f":"-Ops!AA320","v":-256.25667423001306},{"$f":"-Ops!AB320","v":-258.89611797458218},{"$f":"-Ops!AC320","v":-261.56274798972038},{"$f":"-Ops!AD320","v":-264.25684429401446},{"$f":"-Ops!AE320","v":-266.97868979024287},{"$f":"-Ops!AF320","v":-269.72857029508231},{"$f":"-Ops!AG320","v":-272.50677456912172},{"$f":"-Ops!AH320","v":-275.31359434718365},{"$f":"-Ops!AI320","v":-278.14932436895964},{"$f":"-Ops!AJ320","v":-281.01426240996},{"$f":"-Ops!AK320","v":0},{"$f":"-Ops!AL320","v":0},{"$f":"-Ops!AM320","v":0}]
[null,null,{"$f":"Ops!C342","v":"Transporte E Destinação - Resíduos Dos  Pevs"},null,"$ 000s",0,{"$f":"-Ops!G321","v":0},{"$f":"-Ops!H321","v":0},{"$f":"-Ops!I321","v":0},{"$f":"-Ops!J321","v":0},{"$f":"-Ops!K321","v":0},{"$f":"-Ops!L321","v":0},{"$f":"-Ops!M321","v":0},{"$f":"-Ops!N321","v":0},{"$f":"-Ops!O321","v":0},{"$f":"-Ops!P321","v":0},{"$f":"-Ops!Q321","v":0},{"$f":"-Ops!R321","v":0},{"$f":"-Ops!S321","v":0},{"$f":"-Ops!T321","v":0},{"$f":"-Ops!U321","v":0},{"$f":"-Ops!V321","v":0},{"$f":"-Ops!W321","v":0},{"$f":"-Ops!X321","v":0},{"$f":"-Ops!Y321","v":0},{"$f":"-Ops!Z321","v":0},{"$f":"-Ops!AA321","v":0},{"$f":"-Ops!AB321","v":0},{"$f":"-Ops!AC321","v":0},{"$f":"-Ops!AD321","v":0},{"$f":"-Ops!AE321","v":0},{"$f":"-Ops!AF321","v":0},{"$f":"-Ops!AG321","v":0},{"$f":"-Ops!AH321","v":0},{"$f":"-Ops!AI321","v":0},{"$f":"-Ops!AJ321","v":0},{"$f":"-Ops!AK321","v":0},{"$f":"-Ops!AL321","v":0},{"$f":"-Ops!AM321","v":0}]
[null,null,{"$f":"Ops!C343","v":"Coleta Programada De Volumosos"},null,"$ 000s",-7560.5429329160852,{"$f":"-Ops!G322","v":-252.01809776386963},{"$f":"-Ops!H322","v":-252.01809776386963},{"$f":"-Ops!I322","v":-252.01809776386963},{"$f":"-Ops!J322","v":-252.01809776386963},{"$f":"-Ops!K322","v":-252.01809776386963},{"$f":"-Ops!L322","v":-252.01809776386963},{"$f":"-Ops!M322","v":-252.01809776386963},{"$f":"-Ops!N322","v":-252.01809776386963},{"$f":"-Ops!O322","v":-252.01809776386963},{"$f":"-Ops!P322","v":-252.01809776386963},{"$f":"-Ops!Q322","v":-252.01809776386963},{"$f":"-Ops!R322","v":-252.01809776386963},{"$f":"-Ops!S322","v":-252.01809776386963},{"$f":"-Ops!T322","v":-252.01809776386963},{"$f":"-Ops!U322","v":-252.01809776386963},{"$f":"-Ops!V322","v":-252.01809776386963},{"$f":"-Ops!W322","v":-252.01809776386963},{"$f":"-Ops!X322","v":-252.01809776386963},{"$f":"-Ops!Y322","v":-252.01809776386963},{"$f":"-Ops!Z322","v":-252.01809776386963},{"$f":"-Ops!AA322","v":-252.01809776386963},{"$f":"-Ops!AB322","v":-252.01809776386963},{"$f":"-Ops!AC322","v":-252.01809776386963},{"$f":"-Ops!AD322","v":-252.01809776386963},{"$f":"-Ops!AE322","v":-252.01809776386963},{"$f":"-Ops!AF322","v":-252.01809776386963},{"$f":"-Ops!AG322","v":-252.01809776386963},{"$f":"-Ops!AH322","v":-252.01809776386963},{"$f":"-Ops!AI322","v":-252.01809776386963},{"$f":"-Ops!AJ322","v":-252.01809776386963},{"$f":"-Ops!AK322","v":0},{"$f":"-Ops!AL322","v":0},{"$f":"-Ops!AM322","v":0}]
[null,null,{"$f":"Ops!C344","v":"Varrição Manual"},null,"$ 000s",-14422.757777032388,{"$f":"-Ops!G323","v":-414.32899900507942},{"$f":"-Ops!H323","v":-462.93601868507949},{"$f":"-Ops!I323","v":-462.93601868507949},{"$f":"-Ops!J323","v":-462.93601868507949},{"$f":"-Ops!K323","v":-462.93601868507949},{"$f":"-Ops!L323","v":-462.93601868507949},{"$f":"-Ops!M323","v":-462.93601868507949},{"$f":"-Ops!N323","v":-462.93601868507949},{"$f":"-Ops!O323","v":-462.93601868507949},{"$f":"-Ops!P323","v":-462.93601868507949},{"$f":"-Ops!Q323","v":-462.93601868507949},{"$f":"-Ops!R323","v":-462.93601868507949},{"$f":"-Ops!S323","v":-462.93601868507949},{"$f":"-Ops!T323","v":-462.93601868507949},{"$f":"-Ops!U323","v":-462.93601868507949},{"$f":"-Ops!V323","v":-462.93601868507949},{"$f":"-Ops!W323","v":-462.93601868507949},{"$f":"-Ops!X323","v":-462.93601868507949},{"$f":"-Ops!Y323","v":-511.5430383650795},{"$f":"-Ops!Z323","v":-511.5430383650795},{"$f":"-Ops!AA323","v":-511.5430383650795},{"$f":"-Ops!AB323","v":-511.5430383650795},{"$f":"-Ops!AC323","v":-511.5430383650795},{"$f":"-Ops!AD323","v":-511.5430383650795},{"$f":"-Ops!AE323","v":-511.5430383650795},{"$f":"-Ops!AF323","v":-511.5430383650795},{"$f":"-Ops!AG323","v":-511.5430383650795},{"$f":"-Ops!AH323","v":-511.5430383650795},{"$f":"-Ops!AI323","v":-511.5430383650795},{"$f":"-Ops!AJ323","v":-511.5430383650795},{"$f":"-Ops!AK323","v":0},{"$f":"-Ops!AL323","v":0},{"$f":"-Ops!AM323","v":0}]
[null,null,{"$f":"Ops!C345","v":"Serviços Gerais (Tipos I E II)"},null,"$ 000s",-68053.514320608709,{"$f":"-Ops!G324","v":-2268.4504773536232},{"$f":"-Ops!H324","v":-2268.4504773536232},{"$f":"-Ops!I324","v":-2268.4504773536232},{"$f":"-Ops!J324","v":-2268.4504773536232},{"$f":"-Ops!K324","v":-2268.4504773536232},{"$f":"-Ops!L324","v":-2268.4504773536232},{"$f":"-Ops!M324","v":-2268.4504773536232},{"$f":"-Ops!N324","v":-2268.4504773536232},{"$f":"-Ops!O324","v":-2268.4504773536232},{"$f":"-Ops!P324","v":-2268.4504773536232},{"$f":"-Ops!Q324","v":-2268.4504773536232},{"$f":"-Ops!R324","v":-2268.4504773536232},{"$f":"-Ops!S324","v":-2268.4504773536232},{"$f":"-Ops!T324","v":-2268.4504773536232},{"$f":"-Ops!U324","v":-2268.4504773536232},{"$f":"-Ops!V324","v":-2268.4504773536232},{"$f":"-Ops!W324","v":-2268.4504773536232},{"$f":"-Ops!X324","v":-2268.4504773536232},{"$f":"-Ops!Y324","v":-2268.4504773536232},{"$f":"-Ops!Z324","v":-2268.4504773536232},{"$f":"-Ops!AA324","v":-2268.4504773536232},{"$f":"-Ops!AB324","v":-2268.4504773536232},{"$f":"-Ops!AC324","v":-2268.4504773536232},{"$f":"-Ops!AD324","v":-2268.4504773536232},{"$f":"-Ops!AE324","v":-2268.4504773536232},{"$f":"-Ops!AF324","v":-2268.4504773536232},{"$f":"-Ops!AG324","v":-2268.4504773536232},{"$f":"-Ops!AH324","v":-2268.4504773536232},{"$f":"-Ops!AI324","v":-2268.4504773536232},{"$f":"-Ops!AJ324","v":-2268.4504773536232},{"$f":"-Ops!AK324","v":0},{"$f":"-Ops!AL324","v":0},{"$f":"-Ops!AM324","v":0}]
[null,null,{"$f":"Ops!C346","v":"Destinação Final "},null,"$ 000s",-77409.208334261581,{"$f":"-Ops!G325","v":-1525.7628686992555},{"$f":"-Ops!H325","v":-1561.5394912467575},{"$f":"-Ops!I325","v":-1594.4210362852129},{"$f":"-Ops!J325","v":-1627.8141199298666},{"$f":"-Ops!K325","v":-1665.1280742876074},{"$f":"-Ops!L325","v":-1699.5635476213085},{"$f":"-Ops!M325","v":-1716.8692045158596},{"$f":"-Ops!N325","v":-1734.3504260458978},{"$f":"-Ops!O325","v":-1752.0142499452713},{"$f":"-Ops!P325","v":-1769.8569307782373},{"$f":"-Ops!Q325","v":-1787.8855401124226},{"$f":"-Ops!R325","v":-1806.0963666935638},{"$f":"-Ops!S325","v":-1824.4965166220372},{"$f":"-Ops!T325","v":-1843.082313531208},{"$f":"-Ops!U325","v":-2537.7012127865769},{"$f":"-Ops!V325","v":-2700.1768538969277},{"$f":"-Ops!W325","v":-2865.7268935619581},{"$f":"-Ops!X325","v":-3034.3917260327285},{"$f":"-Ops!Y325","v":-3206.2231643785117},{"$f":"-Ops!Z325","v":-3381.2682483692365},{"$f":"-Ops!AA325","v":-3415.8550621032869},{"$f":"-Ops!AB325","v":-3450.7976026055412},{"$f":"-Ops!AC325","v":-3486.0993035783154},{"$f":"-Ops!AD325","v":-3521.7636340108634},{"$f":"-Ops!AE325","v":-3557.7940985420128},{"$f":"-Ops!AF325","v":-3594.1942378265207},{"$f":"-Ops!AG325","v":-3630.9730289052},{"$f":"-Ops!AH325","v":-3668.1232855788403},{"$f":"-Ops!AI325","v":-3705.6594587859827},{"$f":"-Ops!AJ325","v":-3743.5798369845693},{"$f":"-Ops!AK325","v":0},{"$f":"-Ops!AL325","v":0},{"$f":"-Ops!AM325","v":0}]
[null,null,{"$f":"Ops!C347","v":"Educaçao Ambiental"},null,"$ 000s",-6288.2874969882332,{"$f":"-Ops!G326","v":-209.60958323294119},{"$f":"-Ops!H326","v":-209.60958323294119},{"$f":"-Ops!I326","v":-209.60958323294119},{"$f":"-Ops!J326","v":-209.60958323294119},{"$f":"-Ops!K326","v":-209.60958323294119},{"$f":"-Ops!L326","v":-209.60958323294119},{"$f":"-Ops!M326","v":-209.60958323294119},{"$f":"-Ops!N326","v":-209.60958323294119},{"$f":"-Ops!O326","v":-209.60958323294119},{"$f":"-Ops!P326","v":-209.60958323294119},{"$f":"-Ops!Q326","v":-209.60958323294119},{"$f":"-Ops!R326","v":-209.60958323294119},{"$f":"-Ops!S326","v":-209.60958323294119},{"$f":"-Ops!T326","v":-209.60958323294119},{"$f":"-Ops!U326","v":-209.60958323294119},{"$f":"-Ops!V326","v":-209.60958323294119},{"$f":"-Ops!W326","v":-209.60958323294119},{"$f":"-Ops!X326","v":-209.60958323294119},{"$f":"-Ops!Y326","v":-209.60958323294119},{"$f":"-Ops!Z326","v":-209.60958323294119},{"$f":"-Ops!AA326","v":-209.60958323294119},{"$f":"-Ops!AB326","v":-209.60958323294119},{"$f":"-Ops!AC326","v":-209.60958323294119},{"$f":"-Ops!AD326","v":-209.60958323294119},{"$f":"-Ops!AE326","v":-209.60958323294119},{"$f":"-Ops!AF326","v":-209.60958323294119},{"$f":"-Ops!AG326","v":-209.60958323294119},{"$f":"-Ops!AH326","v":-209.60958323294119},{"$f":"-Ops!AI326","v":-209.60958323294119},{"$f":"-Ops!AJ326","v":-209.60958323294119},{"$f":"-Ops!AK326","v":0},{"$f":"-Ops!AL326","v":0},{"$f":"-Ops!AM326","v":0}]
[null,null,{"$f":"Ops!C348","v":"Relação Com O Usuário"},null,"$ 000s",-25368.272217599111,{"$f":"-Ops!G327","v":0},{"$f":"-Ops!H327","v":-838.93050677743361},{"$f":"-Ops!I327","v":-840.80668404715573},{"$f":"-Ops!J327","v":-843.19406896283465},{"$f":"-Ops!K327","v":-845.59705770149196},{"$f":"-Ops!L327","v":-848.03125408610572},{"$f":"-Ops!M327","v":-850.49665811667603},{"$f":"-Ops!N327","v":-852.97766597022473},{"$f":"-Ops!O327","v":-855.48988146972977},{"$f":"-Ops!P327","v":-858.01770079221342},{"$f":"-Ops!Q327","v":-860.57672776065363},{"$f":"-Ops!R327","v":-863.16696237505028},{"$f":"-Ops!S327","v":-865.7728008124252},{"$f":"-Ops!T327","v":-868.4098468957568},{"$f":"-Ops!U327","v":-871.07810062504495},{"$f":"-Ops!V327","v":-873.77756200028978},{"$f":"-Ops!W327","v":-876.50823102149104},{"$f":"-Ops!X327","v":-879.2545038656707},{"$f":"-Ops!Y327","v":-882.03198435580691},{"$f":"-Ops!Z327","v":-884.84067249189968},{"$f":"-Ops!AA327","v":-887.68056827394901},{"$f":"-Ops!AB327","v":-890.53606787897672},{"$f":"-Ops!AC327","v":-893.43837895293939},{"$f":"-Ops!AD327","v":-896.35629384988022},{"$f":"-Ops!AE327","v":-899.32102021575599},{"$f":"-Ops!AF327","v":-902.30135040460993},{"$f":"-Ops!AG327","v":-905.31288823942054},{"$f":"-Ops!AH327","v":-908.3712375431661},{"$f":"-Ops!AI327","v":-911.44519066988994},{"$f":"-Ops!AJ327","v":-914.55035144257033},{"$f":"-Ops!AK327","v":0},{"$f":"-Ops!AL327","v":0},{"$f":"-Ops!AM327","v":0}]
[null,null,{"$f":"Ops!C349","v":"Administração Local"},null,"$ 000s",-14347.105496160002,{"$f":"-Ops!G328","v":-477.64248987200006},{"$f":"-Ops!H328","v":-478.09968987200011},{"$f":"-Ops!I328","v":-478.09968987200011},{"$f":"-Ops!J328","v":-478.09968987200011},{"$f":"-Ops!K328","v":-478.09968987200011},{"$f":"-Ops!L328","v":-478.09968987200011},{"$f":"-Ops!M328","v":-478.09968987200011},{"$f":"-Ops!N328","v":-478.09968987200011},{"$f":"-Ops!O328","v":-478.09968987200011},{"$f":"-Ops!P328","v":-478.09968987200011},{"$f":"-Ops!Q328","v":-478.09968987200011},{"$f":"-Ops!R328","v":-478.09968987200011},{"$f":"-Ops!S328","v":-478.09968987200011},{"$f":"-Ops!T328","v":-478.09968987200011},{"$f":"-Ops!U328","v":-478.09968987200011},{"$f":"-Ops!V328","v":-478.09968987200011},{"$f":"-Ops!W328","v":-478.09968987200011},{"$f":"-Ops!X328","v":-478.09968987200011},{"$f":"-Ops!Y328","v":-478.25208987200006},{"$f":"-Ops!Z328","v":-478.25208987200006},{"$f":"-Ops!AA328","v":-478.25208987200006},{"$f":"-Ops!AB328","v":-478.25208987200006},{"$f":"-Ops!AC328","v":-478.25208987200006},{"$f":"-Ops!AD328","v":-478.25208987200006},{"$f":"-Ops!AE328","v":-478.70928987200011},{"$f":"-Ops!AF328","v":-478.70928987200011},{"$f":"-Ops!AG328","v":-478.70928987200011},{"$f":"-Ops!AH328","v":-478.70928987200011},{"$f":"-Ops!AI328","v":-478.70928987200011},{"$f":"-Ops!AJ328","v":-478.70928987200011},{"$f":"-Ops!AK328","v":0},{"$f":"-Ops!AL328","v":0},{"$f":"-Ops!AM328","v":0}]
[null,null,{"$f":"Ops!C351","v":"Gerencialmento Contrato"},null,"$ 000s",-996.80788731689938,{"$f":"-Ops!G330","v":-33.226929577229996},{"$f":"-Ops!H330","v":-33.226929577229996},{"$f":"-Ops!I330","v":-33.226929577229996},{"$f":"-Ops!J330","v":-33.226929577229996},{"$f":"-Ops!K330","v":-33.226929577229996},{"$f":"-Ops!L330","v":-33.226929577229996},{"$f":"-Ops!M330","v":-33.226929577229996},{"$f":"-Ops!N330","v":-33.226929577229996},{"$f":"-Ops!O330","v":-33.226929577229996},{"$f":"-Ops!P330","v":-33.226929577229996},{"$f":"-Ops!Q330","v":-33.226929577229996},{"$f":"-Ops!R330","v":-33.226929577229996},{"$f":"-Ops!S330","v":-33.226929577229996},{"$f":"-Ops!T330","v":-33.226929577229996},{"$f":"-Ops!U330","v":-33.226929577229996},{"$f":"-Ops!V330","v":-33.226929577229996},{"$f":"-Ops!W330","v":-33.226929577229996},{"$f":"-Ops!X330","v":-33.226929577229996},{"$f":"-Ops!Y330","v":-33.226929577229996},{"$f":"-Ops!Z330","v":-33.226929577229996},{"$f":"-Ops!AA330","v":-33.226929577229996},{"$f":"-Ops!AB330","v":-33.226929577229996},{"$f":"-Ops!AC330","v":-33.226929577229996},{"$f":"-Ops!AD330","v":-33.226929577229996},{"$f":"-Ops!AE330","v":-33.226929577229996},{"$f":"-Ops!AF330","v":-33.226929577229996},{"$f":"-Ops!AG330","v":-33.226929577229996},{"$f":"-Ops!AH330","v":-33.226929577229996},{"$f":"-Ops!AI330","v":-33.226929577229996},{"$f":"-Ops!AJ330","v":-33.226929577229996},{"$f":"-Ops!AK330","v":0},{"$f":"-Ops!AL330","v":0},{"$f":"-Ops!AM330","v":0}]
[null,null,{"$f":"Ops!C352","v":"Taxa de regulação ARIS"},null,"$ 000s",{"$f":"SUM(G34:AM34)","v":-1224.5672430133463},{"$f":"-Ops!G331","v":-33.346793060174875},{"$f":"-Ops!H331","v":-33.823947147166805},{"$f":"-Ops!I331","v":-34.300169944654101},{"$f":"-Ops!J331","v":-34.777416961709861},{"$f":"-Ops!K331","v":-35.256980782966835},{"$f":"-Ops!L331","v":-35.739772411761635},{"$f":"-Ops!M331","v":-36.226467811126682},{"$f":"-Ops!N331","v":-36.717590419098507},{"$f":"-Ops!O331","v":-37.213560528841889},{"$f":"-Ops!P331","v":-37.714726323352018},{"$f":"-Ops!Q331","v":-38.221384183436655},{"$f":"-Ops!R331","v":-38.733792434186881},{"$f":"-Ops!S331","v":-39.25218092242369},{"$f":"-Ops!T331","v":-39.776757857940453},{"$f":"-Ops!U331","v":-40.307714807881325},{"$f":"-Ops!V331","v":-40.845230413650825},{"$f":"-Ops!W331","v":-41.389473204944863},{"$f":"-Ops!X331","v":-41.940603763321413},{"$f":"-Ops!Y331","v":-42.498776409076285},{"$f":"-Ops!Z331","v":-43.064140533355953},{"$f":"-Ops!AA331","v":-43.636841662557437},{"$f":"-Ops!AB331","v":-44.217022318141645},{"$f":"-Ops!AC331","v":-44.804822718293863},{"$f":"-Ops!AD331","v":-45.400381356035403},{"$f":"-Ops!AE331","v":-46.003835479883591},{"$f":"-Ops!AF331","v":-46.615321496960483},{"$f":"-Ops!AG331","v":-47.234975313881108},{"$f":"-Ops!AH331","v":-47.862932627342808},{"$f":"-Ops!AI331","v":-48.499329173769496},{"$f":"-Ops!AJ331","v":-49.14430094540932},{"$f":"-Ops!AK331","v":0},{"$f":"-Ops!AL331","v":0},{"$f":"-Ops!AM331","v":0}]
[null,null,{"$f":"Ops!C353","v":"Despesas com seguros multiriscos"},null,"$ 000s",-72.5,{"$f":"-Ops!G332","v":0},{"$f":"-Ops!H332","v":-2.5},{"$f":"-Ops!I332","v":-2.5},{"$f":"-Ops!J332","v":-2.5},{"$f":"-Ops!K332","v":-2.5},{"$f":"-Ops!L332","v":-2.5},{"$f":"-Ops!M332","v":-2.5},{"$f":"-Ops!N332","v":-2.5},{"$f":"-Ops!O332","v":-2.5},{"$f":"-Ops!P332","v":-2.5},{"$f":"-Ops!Q332","v":-2.5},{"$f":"-Ops!R332","v":-2.5},{"$f":"-Ops!S332","v":-2.5},{"$f":"-Ops!T332","v":-2.5},{"$f":"-Ops!U332","v":-2.5},{"$f":"-Ops!V332","v":-2.5},{"$f":"-Ops!W332","v":-2.5},{"$f":"-Ops!X332","v":-2.5},{"$f":"-Ops!Y332","v":-2.5},{"$f":"-Ops!Z332","v":-2.5},{"$f":"-Ops!AA332","v":-2.5},{"$f":"-Ops!AB332","v":-2.5},{"$f":"-Ops!AC332","v":-2.5},{"$f":"-Ops!AD332","v":-2.5},{"$f":"-Ops!AE332","v":-2.5},{"$f":"-Ops!AF332","v":-2.5},{"$f":"-Ops!AG332","v":-2.5},{"$f":"-Ops!AH332","v":-2.5},{"$f":"-Ops!AI332","v":-2.5},{"$f":"-Ops!AJ332","v":-2.5},{"$f":"-Ops!AK332","v":0},{"$f":"-Ops!AL332","v":0},{"$f":"-Ops!AM332","v":0}]
[null,null,{"$f":"Ops!C354","v":"Despesas com seguro de responsabilidade civil"},null,"$ 000s",-82.5,{"$f":"-Ops!G333","v":-27.5},{"$f":"-Ops!H333","v":-27.5},{"$f":"-Ops!I333","v":-27.5},{"$f":"-Ops!J333","v":0},{"$f":"-Ops!K333","v":0},{"$f":"-Ops!L333","v":0},{"$f":"-Ops!M333","v":0},{"$f":"-Ops!N333","v":0},{"$f":"-Ops!O333","v":0},{"$f":"-Ops!P333","v":0},{"$f":"-Ops!Q333","v":0},{"$f":"-Ops!R333","v":0},{"$f":"-Ops!S333","v":0},{"$f":"-Ops!T333","v":0},{"$f":"-Ops!U333","v":0},{"$f":"-Ops!V333","v":0},{"$f":"-Ops!W333","v":0},{"$f":"-Ops!X333","v":0},{"$f":"-Ops!Y333","v":0},{"$f":"-Ops!Z333","v":0},{"$f":"-Ops!AA333","v":0},{"$f":"-Ops!AB333","v":0},{"$f":"-Ops!AC333","v":0},{"$f":"-Ops!AD333","v":0},{"$f":"-Ops!AE333","v":0},{"$f":"-Ops!AF333","v":0},{"$f":"-Ops!AG333","v":0},{"$f":"-Ops!AH333","v":0},{"$f":"-Ops!AI333","v":0},{"$f":"-Ops!AJ333","v":0},{"$f":"-Ops!AK333","v":0},{"$f":"-Ops!AL333","v":0},{"$f":"-Ops!AM333","v":0}]
[null,null,{"$f":"Ops!C355","v":"Despesas com seguro garantia de execução"},null,"$ 000s",-373.80295774383745,{"$f":"-Ops!G334","v":-12.460098591461248},{"$f":"-Ops!H334","v":-12.460098591461248},{"$f":"-Ops!I334","v":-12.460098591461248},{"$f":"-Ops!J334","v":-12.460098591461248},{"$f":"-Ops!K334","v":-12.460098591461248},{"$f":"-Ops!L334","v":-12.460098591461248},{"$f":"-Ops!M334","v":-12.460098591461248},{"$f":"-Ops!N334","v":-12.460098591461248},{"$f":"-Ops!O334","v":-12.460098591461248},{"$f":"-Ops!P334","v":-12.460098591461248},{"$f":"-Ops!Q334","v":-12.460098591461248},{"$f":"-Ops!R334","v":-12.460098591461248},{"$f":"-Ops!S334","v":-12.460098591461248},{"$f":"-Ops!T334","v":-12.460098591461248},{"$f":"-Ops!U334","v":-12.460098591461248},{"$f":"-Ops!V334","v":-12.460098591461248},{"$f":"-Ops!W334","v":-12.460098591461248},{"$f":"-Ops!X334","v":-12.460098591461248},{"$f":"-Ops!Y334","v":-12.460098591461248},{"$f":"-Ops!Z334","v":-12.460098591461248},{"$f":"-Ops!AA334","v":-12.460098591461248},{"$f":"-Ops!AB334","v":-12.460098591461248},{"$f":"-Ops!AC334","v":-12.460098591461248},{"$f":"-Ops!AD334","v":-12.460098591461248},{"$f":"-Ops!AE334","v":-12.460098591461248},{"$f":"-Ops!AF334","v":-12.460098591461248},{"$f":"-Ops!AG334","v":-12.460098591461248},{"$f":"-Ops!AH334","v":-12.460098591461248},{"$f":"-Ops!AI334","v":-12.460098591461248},{"$f":"-Ops!AJ334","v":-12.460098591461248},{"$f":"-Ops!AK334","v":0},{"$f":"-Ops!AL334","v":0},{"$f":"-Ops!AM334","v":0}]
[null,null,{"$f":"Ops!C356","v":"Despesas com seguro de engenharia"},null,"$ 000s",-8.2824332053049936,{"$f":"-Ops!G356","v":-0.23321586750000001},{"$f":"-Ops!H356","v":-7.9412217500000007E-2},{"$f":"-Ops!I356","v":-7.5166260478049995},{"$f":"-Ops!J356","v":-1.1228717500000001E-2},{"$f":"-Ops!K356","v":-9.0640935000000006E-2},{"$f":"-Ops!L356","v":0},{"$f":"-Ops!M356","v":-1.1228717500000001E-2},{"$f":"-Ops!N356","v":-2.2457435000000001E-2},{"$f":"-Ops!O356","v":0},{"$f":"-Ops!P356","v":-1.1228717500000001E-2},{"$f":"-Ops!Q356","v":-3.6094134999999999E-2},{"$f":"-Ops!R356","v":-1.3636700000000002E-2},{"$f":"-Ops!S356","v":-1.1228717500000001E-2},{"$f":"-Ops!T356","v":-2.2457435000000001E-2},{"$f":"-Ops!U356","v":-1.3636700000000002E-2},{"$f":"-Ops!V356","v":-1.1228717500000001E-2},{"$f":"-Ops!W356","v":-2.2457435000000001E-2},{"$f":"-Ops!X356","v":0},{"$f":"-Ops!Y356","v":-1.1228717500000001E-2},{"$f":"-Ops!Z356","v":-2.2457435000000001E-2},{"$f":"-Ops!AA356","v":-1.3636700000000002E-2},{"$f":"-Ops!AB356","v":-2.4865417500000001E-2},{"$f":"-Ops!AC356","v":-2.2457435000000001E-2},{"$f":"-Ops!AD356","v":0},{"$f":"-Ops!AE356","v":-2.4865417500000001E-2},{"$f":"-Ops!AF356","v":-2.2457435000000001E-2},{"$f":"-Ops!AG356","v":0},{"$f":"-Ops!AH356","v":-1.1228717500000001E-2},{"$f":"-Ops!AI356","v":-2.2457435000000001E-2},{"$f":"-Ops!AJ356","v":0}]
[null,null,"Upfront fee",null,"$ 000s",-99.680788731690015,{"$f":"-(Debt!G71)","v":-24.920197182922504},{"$f":"-(Debt!H71)","v":-0.67934264047189175},{"$f":"-(Debt!I71)","v":-5.9504231387202298},{"$f":"-(Debt!J71)","v":-5.5958069050808801E-2},{"$f":"-(Debt!K71)","v":-7.1754523041190482E-2},{"$f":"-(Debt!L71)","v":-0.18856572336725844},{"$f":"-(Debt!M71)","v":-0.11018392428226242},{"$f":"-(Debt!N71)","v":-14.810662724809267},{"$f":"-(Debt!O71)","v":0},{"$f":"-(Debt!P71)","v":-5.5958069050808801E-2},{"$f":"-(Debt!Q71)","v":-2.2528467481010659},{"$f":"-(Debt!R71)","v":-0.14918714204482561},{"$f":"-(Debt!S71)","v":-5.5958069050808801E-2},{"$f":"-(Debt!T71)","v":-1.777808820213006E-2},{"$f":"-(Debt!U71)","v":-14.803679923574947},{"$f":"-(Debt!V71)","v":-0.26475820500000002},{"$f":"-(Debt!W71)","v":-7.796228999999999E-2},{"$f":"-(Debt!X71)","v":0},{"$f":"-(Debt!Y71)","v":-6.2112614999999989E-2},{"$f":"-(Debt!Z71)","v":-1.9249230000000003E-2},{"$f":"-(Debt!AA71)","v":-2.4200212199999998},{"$f":"-(Debt!AB71)","v":-16.240645035},{"$f":"-(Debt!AC71)","v":-1.9249230000000003E-2},{"$f":"-(Debt!AD71)","v":0},{"$f":"-(Debt!AE71)","v":-7.3801215000000003E-2},{"$f":"-(Debt!AF71)","v":-0.22341882000000002},{"$f":"-(Debt!AG71)","v":-5.8713059999999997E-2},{"$f":"-(Debt!AH71)","v":-6.2112614999999989E-2},{"$f":"-(Debt!AI71)","v":-16.036249229999999},{"$f":"-(Debt!AJ71)","v":0},{"$f":"-(Debt!AK71)","v":0},{"$f":"-(Debt!AL71)","v":0},{"$f":"-(Debt!AM71)","v":0}]
[null,null,"Total Opex",null,"$ 000s",{"$f":"SUM(G40:AM40)","v":-382724.90214211383},{"$f":"SUM(G22:G39)","v":-9895.3798031906972},-11108.379979260766,-11466.990698276637,-11773.039407575392,-11815.548586303928,-11855.167520926088,-11877.621502299717,-11915.073252734777,-11923.222385925596,-11946.495278015685,-11972.169406233863,-11993.739126821589,-12017.57477319496,-12041.726939572125,-12756.778874806032,-12910.432211860507,-13081.589209905958,-13255.984468241495,-13482.543857377406,-13663.51725883015,-13706.521155368249,-13761.370672408188,-13786.605311082714,-13828.43550468924,-14037.159936878841,-14080.048982496619,-14123.05000630607,-14166.708017647477,-14226.775635882046,-14255.252378000954,0,0,0]
[]
[null,null,"Ajustes de Capital de Giro",null,"$ 000s",{"$f":"SUM(G42:AN42)","v":1.1368683772161603E-13},{"$f":"Ops!G395","v":-181.83286889028778},{"$f":"Ops!H395","v":-3.6528261834244233},{"$f":"Ops!I395","v":-148.56773906778449},{"$f":"Ops!J395","v":-133.13194327854185},{"$f":"Ops!K395","v":-9.3464932953805828},{"$f":"Ops!L395","v":-12.27968961320687},{"$f":"Ops!M395","v":-10.406303908127484},{"$f":"Ops!N395","v":-51.026279346522415},{"$f":"Ops!O395","v":31.274137299589825},{"$f":"Ops!P395","v":-12.429826261129051},{"$f":"Ops!Q395","v":-16.980666985861717},{"$f":"Ops!R395","v":-5.2467469610492117},{"$f":"Ops!S395","v":-9.318296918419378},{"$f":"Ops!T395","v":-12.620152894784155},{"$f":"Ops!U395","v":-56.989588353962972},{"$f":"Ops!V395","v":27.482657351530861},{"$f":"Ops!W395","v":-10.425422189890128},{"$f":"Ops!X395","v":-14.161184807517316},{"$f":"Ops!Y395","v":-13.318830962547054},{"$f":"Ops!Z395","v":-12.800375870200241},{"$f":"Ops!AA395","v":-16.177843657467861},{"$f":"Ops!AB395","v":-48.89633282016564},{"$f":"Ops!AC395","v":28.982745928288068},{"$f":"Ops!AD395","v":-12.172772121945172},{"$f":"Ops!AE395","v":8.5841600292798148},{"$f":"Ops!AF395","v":-14.696142831734392},{"$f":"Ops!AG395","v":-12.118826693779056},{"$f":"Ops!AH395","v":-12.609388008499309},{"$f":"Ops!AI395","v":-51.053845059229502},{"$f":"Ops!AJ395","v":785.9366863727696},{"$f":"Ops!AK395","v":0},{"$f":"Ops!AL395","v":0},{"$f":"Ops!AM395","v":0}]
[]
[null,null,"Fluxo de Caixa Operacional",null,"$ 000s",{"$f":"SUM(G44:AM44)","v":79800.086475759847},{"$f":"G19+G40+G42","v":-870.15947034030819},-1403.8539807681934,362.93854598962048,2154.8416090357009,2365.7179444079688,2456.6843080714871,2562.713743285155,3105.4617494610557,2816.410029314131,2883.3637262976017,3059.7368723493428,3113.7364931458615,3217.9667607695596,3325.293080522235,3259.2450348023631,2855.691612343091,2793.9857730497897,2767.6325656048448,2703.9613070248929,2679.2442670852647,2852.0918767522562,3337.0307103684722,3037.0517416482253,3102.1680908084672,3081.7140390998384,3171.165812281165,3278.1878293839782,3387.4534774979293,3936.2944066456812,4406.3165198223724,0,0,0]
[]
[null,null,"Investimentos (Usos)"]
[null,null,{"$f":"Ops!C416","v":"CAPEX - Divisíveis"},null,"$ 000s",{"$f":"SUM(G47:AM47)","v":-29250.34948723},{"$f":"-Ops!G416","v":-5453.6131049999995},{"$f":"-Ops!H416","v":-22.689205000000001},{"$f":"-Ops!I416","v":-2147.6074422299998},{"$f":"-Ops!J416","v":-3.208205},{"$f":"-Ops!K416","v":-25.897410000000001},{"$f":"-Ops!L416","v":-15},{"$f":"-Ops!M416","v":-3.208205},{"$f":"-Ops!N416","v":-5345.4164099999998},{"$f":"-Ops!O416","v":0},{"$f":"-Ops!P416","v":-3.208205},{"$f":"-Ops!Q416","v":-58.292609999999996},{"$f":"-Ops!R416","v":-3.8962000000000003},{"$f":"-Ops!S416","v":-3.208205},{"$f":"-Ops!T416","v":-6.4164099999999999},{"$f":"-Ops!U416","v":-5342.8962000000001},{"$f":"-Ops!V416","v":-18.208205},{"$f":"-Ops!W416","v":-6.4164099999999999},{"$f":"-Ops!X416","v":0},{"$f":"-Ops!Y416","v":-3.208205},{"$f":"-Ops!Z416","v":-6.4164099999999999},{"$f":"-Ops!AA416","v":-51.876199999999997},{"$f":"-Ops!AB416","v":-5346.104405},{"$f":"-Ops!AC416","v":-6.4164099999999999},{"$f":"-Ops!AD416","v":0},{"$f":"-Ops!AE416","v":-7.1044049999999999},{"$f":"-Ops!AF416","v":-21.416409999999999},{"$f":"-Ops!AG416","v":0},{"$f":"-Ops!AH416","v":-3.208205},{"$f":"-Ops!AI416","v":-5345.4164099999998},{"$f":"-Ops!AJ416","v":0},{"$f":"-Ops!AK416","v":0},{"$f":"-Ops!AL416","v":0},{"$f":"-Ops!AM416","v":0}]
[null,null,{"$f":"Ops!C417","v":"CAPEX - Indivisíveis"},null,{"$f":"Ops!E417","v":"$ 000s"},{"$f":"SUM(G48:AM48)","v":-3976.5800899999999},{"$f":"-Ops!G417","v":-1771.7855399999999},{"$f":"-Ops!H417","v":-222.49694},{"$f":"-Ops!I417","v":0},{"$f":"-Ops!J417","v":-16.988},{"$f":"-Ops!K417","v":0},{"$f":"-Ops!L417","v":-53.056530000000002},{"$f":"-Ops!M417","v":-36.559020000000004},{"$f":"-Ops!N417","v":0},{"$f":"-Ops!O417","v":0},{"$f":"-Ops!P417","v":-16.988},{"$f":"-Ops!Q417","v":-754.79754000000003},{"$f":"-Ops!R417","v":-49.947940000000003},{"$f":"-Ops!S417","v":-16.988},{"$f":"-Ops!T417","v":0},{"$f":"-Ops!U417","v":0},{"$f":"-Ops!V417","v":-70.044530000000009},{"$f":"-Ops!W417","v":-19.571020000000001},{"$f":"-Ops!X417","v":0},{"$f":"-Ops!Y417","v":-17.495999999999999},{"$f":"-Ops!Z417","v":0},{"$f":"-Ops!AA417","v":-754.79754000000003},{"$f":"-Ops!AB417","v":-67.443939999999998},{"$f":"-Ops!AC417","v":0},{"$f":"-Ops!AD417","v":0},{"$f":"-Ops!AE417","v":-17.495999999999999},{"$f":"-Ops!AF417","v":-53.056530000000002},{"$f":"-Ops!AG417","v":-19.571020000000001},{"$f":"-Ops!AH417","v":-17.495999999999999},{"$f":"-Ops!AI417","v":0},{"$f":"-Ops!AJ417","v":0},{"$f":"-Ops!AK417","v":0},{"$f":"-Ops!AL417","v":0},{"$f":"-Ops!AM417","v":0}]
[null,null,"CAPEX total",null,"$ 000s",{"$f":"SUM(G49:AM49)","v":-33226.929577229996},{"$f":"SUM(G47:G48)","v":-7225.3986449999993},-245.18614500000001,-2147.6074422299998,-20.196204999999999,-25.897410000000001,-68.056530000000009,-39.767225000000003,-5345.4164099999998,0,-20.196204999999999,-813.09014999999999,-53.844140000000003,-20.196204999999999,-6.4164099999999999,-5342.8962000000001,-88.252735000000001,-25.98743,0,-20.704204999999998,-6.4164099999999999,-806.67374000000007,-5413.5483450000002,-6.4164099999999999,0,-24.600404999999999,-74.472939999999994,-19.571020000000001,-20.704204999999998,-5345.4164099999998,0,0,0,0]
[]
[null,null,"Funding (Fontes)"]
[null,null,"Equity - Indivisiveis",null,"$ 000s",{"$f":"SUM(G52:AM52)","v":13290.771830892005},{"$f":"Debt!G68","v":3322.6929577230003},{"$f":"Debt!H68","v":90.579018729585556},{"$f":"Debt!I68","v":793.38975182936406},{"$f":"Debt!J68","v":7.4610758734411728},{"$f":"Debt!K68","v":9.5672697388253987},{"$f":"Debt!L68","v":25.142096448967798},{"$f":"Debt!M68","v":14.691189904301659},{"$f":"Debt!N68","v":1974.755029974569},{"$f":"Debt!O68","v":0},{"$f":"Debt!P68","v":7.4610758734411728},{"$f":"Debt!Q68","v":300.37956641347546},{"$f":"Debt!R68","v":19.891618939310082},{"$f":"Debt!S68","v":7.4610758734411728},{"$f":"Debt!T68","v":2.3704117602840085},{"$f":"Debt!U68","v":1973.8239898099928},{"$f":"Debt!V68","v":35.301094000000006},{"$f":"Debt!W68","v":10.394972000000001},{"$f":"Debt!X68","v":0},{"$f":"Debt!Y68","v":8.281682},{"$f":"Debt!Z68","v":2.5665640000000005},{"$f":"Debt!AA68","v":322.66949599999998},{"$f":"Debt!AB68","v":2165.4193380000002},{"$f":"Debt!AC68","v":2.5665640000000005},{"$f":"Debt!AD68","v":0},{"$f":"Debt!AE68","v":9.8401619999999994},{"$f":"Debt!AF68","v":29.789176000000005},{"$f":"Debt!AG68","v":7.8284080000000014},{"$f":"Debt!AH68","v":8.281682},{"$f":"Debt!AI68","v":2138.1665640000001},{"$f":"Debt!AJ68","v":0},{"$f":"Debt!AK68","v":0},{"$f":"Debt!AL68","v":0},{"$f":"Debt!AM68","v":0}]
[null,null,"Dívida Senior",null,"$ 000s",{"$f":"SUM(G53:AM53)","v":19936.157746337998},{"$f":"Debt!G67","v":4984.0394365845004},{"$f":"Debt!H67","v":135.86852809437835},{"$f":"Debt!I67","v":1190.084627744046},{"$f":"Debt!J67","v":11.19161381016176},{"$f":"Debt!K67","v":14.350904608238096},{"$f":"Debt!L67","v":37.713144673451687},{"$f":"Debt!M67","v":22.036784856452485},{"$f":"Debt!N67","v":2962.1325449618535},{"$f":"Debt!O67","v":0},{"$f":"Debt!P67","v":11.19161381016176},{"$f":"Debt!Q67","v":450.56934962021319},{"$f":"Debt!R67","v":29.83742840896512},{"$f":"Debt!S67","v":11.19161381016176},{"$f":"Debt!T67","v":3.555617640426012},{"$f":"Debt!U67","v":2960.7359847149892},{"$f":"Debt!V67","v":52.951641000000009},{"$f":"Debt!W67","v":15.592457999999999},{"$f":"Debt!X67","v":0},{"$f":"Debt!Y67","v":12.422522999999998},{"$f":"Debt!Z67","v":3.8498460000000003},{"$f":"Debt!AA67","v":484.00424399999997},{"$f":"Debt!AB67","v":3248.129007},{"$f":"Debt!AC67","v":3.8498460000000003},{"$f":"Debt!AD67","v":0},{"$f":"Debt!AE67","v":14.760242999999999},{"$f":"Debt!AF67","v":44.683764000000004},{"$f":"Debt!AG67","v":11.742611999999999},{"$f":"Debt!AH67","v":12.422522999999998},{"$f":"Debt!AI67","v":3207.2498459999997},{"$f":"Debt!AJ67","v":0},{"$f":"Debt!AK67","v":0},{"$f":"Debt!AL67","v":0},{"$f":"Debt!AM67","v":0}]
[null,null,"Total",null,"$ 000s",{"$f":"SUM(G54:AM54)","v":33226.929577229996},{"$f":"SUM(G52:G53)","v":8306.7323943075007},226.4475468239639,1983.47437957341,18.652689683602933,23.918174347063495,62.855241122419486,36.727974760754144,4936.8875749364224,0,18.652689683602933,750.94891603368865,49.729047348275202,18.652689683602933,5.9260294007100205,4934.559974524982,88.252735000000015,25.98743,0,20.704204999999998,6.4164100000000008,806.67373999999995,5413.5483450000002,6.4164100000000008,0,24.600404999999999,74.472940000000008,19.571020000000001,20.704204999999998,5345.4164099999998,0,0,0,0]
[]
[null,null,"Fluxo de Caixa após funding",null,"$ 000s",{"$f":"SUM(G56:AM56)","v":79800.086475759847},{"$f":"G44+G49+G54","v":211.17427896719346},{"$f":"H44+H49+H54","v":-1422.5925789442294},198.80548333303068,2153.2980937193038,2363.7387087550323,2451.4830191939068,2559.674493045909,2696.9329143974783,2816.410029314131,2881.8202109812046,2997.5956383830317,3109.6214004941367,3216.4232454531625,3324.8026999229451,2850.9088093273449,2855.691612343091,2793.9857730497897,2767.6325656048448,2703.9613070248929,2679.2442670852647,2852.0918767522562,3337.0307103684722,3037.0517416482253,3102.1680908084672,3081.7140390998384,3171.165812281165,3278.1878293839782,3387.4534774979293,3936.2944066456812,4406.3165198223724,0,0,0]
[]
[null,null,"Venda de Ativo de imobilizado",null,"$ 000s",{"$f":"SUM(G58:AM58)","v":8510.3160767999998},{"$f":"Ops!G931","v":0},{"$f":"Ops!H931","v":0},{"$f":"Ops!I931","v":0},{"$f":"Ops!J931","v":0},{"$f":"Ops!K931","v":0},{"$f":"Ops!L931","v":0},{"$f":"Ops!M931","v":0},{"$f":"Ops!N931","v":2197.6880255999999},{"$f":"Ops!O931","v":0},{"$f":"Ops!P931","v":0},{"$f":"Ops!Q931","v":0},{"$f":"Ops!R931","v":0},{"$f":"Ops!S931","v":0},{"$f":"Ops!T931","v":0},{"$f":"Ops!U931","v":2190.6424584000001},{"$f":"Ops!V931","v":0},{"$f":"Ops!W931","v":0},{"$f":"Ops!X931","v":0},{"$f":"Ops!Y931","v":0},{"$f":"Ops!Z931","v":0},{"$f":"Ops!AA931","v":0},{"$f":"Ops!AB931","v":2179.7067671999998},{"$f":"Ops!AC931","v":0},{"$f":"Ops!AD931","v":0},{"$f":"Ops!AE931","v":0},{"$f":"Ops!AF931","v":0},{"$f":"Ops!AG931","v":0},{"$f":"Ops!AH931","v":0},{"$f":"Ops!AI931","v":1942.2788256000001},{"$f":"Ops!AJ931","v":0},{"$f":"Ops!AK931","v":0},{"$f":"Ops!AL931","v":0},{"$f":"Ops!AM931","v":0}]
[]
[null,null,"IR / CSLL pagos",null,"$ 000s",{"$f":"SUM(G60:AJ60)","v":-16393.238586488922},{"$f":"-Ops!G989","v":0},{"$f":"-Ops!H989","v":0},{"$f":"-Ops!I989","v":0},{"$f":"-Ops!J989","v":-154.57450562874999},{"$f":"-Ops!K989","v":-174.7810723494072},{"$f":"-Ops!L989","v":-483.56896252504447},{"$f":"-Ops!M989","v":-509.59307519290633},{"$f":"-Ops!N989","v":-398.05233301363421},{"$f":"-Ops!O989","v":-306.14558672838677},{"$f":"-Ops!P989","v":-332.30311431933814},{"$f":"-Ops!Q989","v":-365.79702647795261},{"$f":"-Ops!R989","v":-374.28064540237733},{"$f":"-Ops!S989","v":-698.77280117937346},{"$f":"-Ops!T989","v":-826.19414605697875},{"$f":"-Ops!U989","v":-681.6326669731659},{"$f":"-Ops!V989","v":-558.00836383483011},{"$f":"-Ops!W989","v":-551.83196049809135},{"$f":"-Ops!X989","v":-544.56794001820299},{"$f":"-Ops!Y989","v":-522.37278751282975},{"$f":"-Ops!Z989","v":-875.83846068105788},{"$f":"-Ops!AA989","v":-887.26252488810599},{"$f":"-Ops!AB989","v":-703.01795360003723},{"$f":"-Ops!AC989","v":-568.94365791697851},{"$f":"-Ops!AD989","v":-605.0697659703402},{"$f":"-Ops!AE989","v":-591.25368130108984},{"$f":"-Ops!AF989","v":-679.00521070718605},{"$f":"-Ops!AG989","v":-1081.0641119768375},{"$f":"-Ops!AH989","v":-1121.3496231892855},{"$f":"-Ops!AI989","v":-964.04540077586921},{"$f":"-Ops!AJ989","v":-833.91120777086462},{"$f":"-Ops!AK989","v":0},{"$f":"-Ops!AL989","v":0},{"$f":"-Ops!AM989","v":0}]
[]
[null,null,"Fluxo de Caixa para Serviços da Dívida",null,"$ 000s",{"$f":"SUM(G62:AJ62)","v":71917.163966070948},{"$f":"G56+G60+G58","v":211.17427896719346},-1422.5925789442294,198.80548333303068,1998.7235880905537,2188.9576364056252,1967.9140566688623,2050.0814178530027,4496.5686069838439,2510.2644425857443,2549.5170966618666,2631.7986119050793,2735.3407550917591,2517.6504442737892,2498.6085538659663,4359.9186007541794,2297.6832485082609,2242.1538125516981,2223.0646255866418,2181.5885195120632,1803.4058064042069,1964.8293518641503,4813.7195239684352,2468.1080837312466,2497.0983248381272,2490.4603577987486,2492.160601573979,2197.1237174071407,2266.1038543086438,4914.5278314698126,3572.4053120515077,0,0,0]
[]
[null,null,"Dívida Senior"]
[null,null,"Pagamento de Juros",null,"$ 000s",{"$f":"SUM(G65:AM65)","v":-13223.981329257504},{"$f":"-Debt!G276","v":-618.0208901364781},{"$f":"-Debt!H276","v":-609.26904779678648},{"$f":"-Debt!I276","v":-750.889118498328},{"$f":"-Debt!J276","v":-708.70170284196672},{"$f":"-Debt!K276","v":-655.99639119815038},{"$f":"-Debt!L276","v":-605.96020261847696},{"$f":"-Debt!M276","v":-553.90327652527344},{"$f":"-Debt!N276","v":-851.26895946299851},{"$f":"-Debt!O276","v":-795.84949428382765},{"$f":"-Debt!P276","v":-697.70010954175848},{"$f":"-Debt!Q276","v":-651.83667536108533},{"$f":"-Debt!R276","v":-555.68417554903886},{"$f":"-Debt!S276","v":-446.5892732787737},{"$f":"-Debt!T276","v":-335.69802396914332},{"$f":"-Debt!U276","v":-576.26730432691613},{"$f":"-Debt!V276","v":-464.29744325399992},{"$f":"-Debt!W276","v":-8.156747781},{"$f":"-Debt!X276","v":-7.7066588325000005},{"$f":"-Debt!Y276","v":-8.5921191593076909},{"$f":"-Debt!Z276","v":-8.4574309231153837},{"$f":"-Debt!AA276","v":-65.326726936468532},{"$f":"-Debt!AB276","v":-451.08105657942167},{"$f":"-Debt!AC276","v":-444.36655439270817},{"$f":"-Debt!AD276","v":-388.87800155286965},{"$f":"-Debt!AE276","v":-335.08047024803119},{"$f":"-Debt!AF276","v":-284.84383794219264},{"$f":"-Debt!AG276","v":-230.33591476495411},{"$f":"-Debt!AH276","v":-174.57955901771558},{"$f":"-Debt!AI276","v":-498.54186443147705},{"$f":"-Debt!AJ276","v":-440.10229805273849},{"$f":"-Debt!AK276","v":0},{"$f":"-Debt!AL276","v":0},{"$f":"-Debt!AM276","v":0}]
[null,null,"Pagamento de Principal",null,"$ 000s",{"$f":"SUM(G66:AM66)","v":-19936.157746337998},{"$f":"-Debt!G277","v":0},{"$f":"-Debt!H277","v":0},{"$f":"-Debt!I277","v":-365.70771176277702},{"$f":"-Debt!J277","v":-457.25268312770368},{"$f":"-Debt!K277","v":-458.18531761188382},{"$f":"-Debt!L277","v":-459.48994530354179},{"$f":"-Debt!M277","v":-463.26125977088702},{"$f":"-Debt!N277","v":-465.70979142160405},{"$f":"-Debt!O277","v":-835.97635954183579},{"$f":"-Debt!P277","v":-835.9763595418359},{"$f":"-Debt!Q277","v":-837.84162851019607},{"$f":"-Debt!R277","v":-927.95549843423873},{"$f":"-Debt!S277","v":-935.41485553647999},{"$f":"-Debt!T277","v":-939.14539347320067},{"$f":"-Debt!U277","v":-940.92320229341362},{"$f":"-Debt!V277","v":-3901.659187008403},{"$f":"-Debt!W277","v":-3.7822600714285719},{"$f":"-Debt!X277","v":-4.9816799175824178},{"$f":"-Debt!Y277","v":-4.9816799175824178},{"$f":"-Debt!Z277","v":-6.1110001903096904},{"$f":"-Debt!AA277","v":-6.4959847903096897},{"$f":"-Debt!AB277","v":-60.274234123643026},{"$f":"-Debt!AC277","v":-466.29035999864305},{"$f":"-Debt!AD277","v":-466.84033799864307},{"$f":"-Debt!AE277","v":-466.84033799864307},{"$f":"-Debt!AF277","v":-469.79238659864313},{"$f":"-Debt!AG277","v":-480.9633275986431},{"$f":"-Debt!AH277","v":-484.87753159864315},{"$f":"-Debt!AI277","v":-491.08879309864312},{"$f":"-Debt!AJ277","v":-3698.3386390986429},{"$f":"-Debt!AK277","v":0},{"$f":"-Debt!AL277","v":0},{"$f":"-Debt!AM277","v":0}]
[null,null,"Juros Pagos e Amortização total",null,"$ 000s",{"$f":"SUM(G67:AM67)","v":-33160.139075595507},{"$f":"SUM(G65:G66)","v":-618.0208901364781},-609.26904779678648,-1116.596830261105,-1165.9543859696705,-1114.1817088100343,-1065.4501479220187,-1017.1645362961605,-1316.9787508846025,-1631.8258538256634,-1533.6764690835944,-1489.6783038712815,-1483.6396739832776,-1382.0041288152538,-1274.8434174423439,-1517.1905066203299,-4365.9566302624025,-11.939007852428572,-12.688338750082419,-13.573799076890108,-14.568431113425074,-71.822711726778223,-511.35529070306472,-910.65691439135117,-855.71833955151271,-801.92080824667426,-754.63622454083577,-711.29924236359716,-659.45709061635876,-989.63065753012017,-4138.4409371513811,0,0,{"$f":"SUM(AM65:AM66)","v":0}]
[]
[null,null,"Fluxo de Caixa para Conta Reserva",null,"$ 000s",{"$f":"SUM(G69:AJ69)","v":38757.024890475433},{"$f":"G62+G67","v":-406.84661116928464},-2031.8616267410159,-917.79134692807429,832.76920212088316,1074.7759275955909,902.46390874684357,1032.9168815568423,3179.5898560992414,878.43858876008085,1015.8406275782722,1142.1203080337978,1251.7010811084815,1135.6463154585354,1223.7651364236224,2842.7280941338495,-2068.2733817541416,2230.2148046992697,2210.3762868365593,2168.0147204351729,1788.8373752907819,1893.0066401373722,4302.3642332653708,1557.4511693398954,1641.3799852866146,1688.5395495520743,1737.5243770331431,1485.8244750435435,1606.646763692285,3924.8971739396925,-566.03562509987341,{"$f":"AK62+AK67","v":0},0,0]
[]
[null,null,"Conta reserva"]
[null,null,"Depósitos Conta Reserva",null,"$ 000s",{"$f":"SUM(G72:AJ72)","v":-3083.1435564643925},{"$f":"-Debt!G293","v":0},{"$f":"-Debt!H293","v":-372.19894342036832},{"$f":"-Debt!I293","v":-16.452518569521828},{"$f":"-Debt!J293","v":0},{"$f":"-Debt!K293","v":0},{"$f":"-Debt!L293","v":0},{"$f":"-Debt!M293","v":-99.938071529480681},{"$f":"-Debt!N293","v":-104.94903431368704},{"$f":"-Debt!O293","v":0},{"$f":"-Debt!P293","v":0},{"$f":"-Debt!Q293","v":0},{"$f":"-Debt!R293","v":0},{"$f":"-Debt!S293","v":0},{"$f":"-Debt!T293","v":-80.782363059328645},{"$f":"-Debt!U293","v":-949.58870788069089},{"$f":"-Debt!V293","v":0},{"$f":"-Debt!W293","v":-0.24977696588467158},{"$f":"-Debt!X293","v":-0.29515344226923013},{"$f":"-Debt!Y293","v":-0.33154401217832152},{"$f":"-Debt!Z293","v":-19.084760204451051},{"$f":"-Debt!AA293","v":-146.51085965876217},{"$f":"-Debt!AB293","v":-133.10054122942881},{"$f":"-Debt!AC293","v":0},{"$f":"-Debt!AD293","v":0},{"$f":"-Debt!AE293","v":0},{"$f":"-Debt!AF293","v":0},{"$f":"-Debt!AG293","v":0},{"$f":"-Debt!AH293","v":-110.05785563792045},{"$f":"-Debt!AI293","v":-1049.6034265404203},{"$f":"-Debt!AJ293","v":0},{"$f":"-Debt!AK293","v":0},{"$f":"-Debt!AL293","v":0},{"$f":"-Debt!AM293","v":0}]
[null,null,"Saques Conta Reserva",null,"$ 000s",{"$f":"SUM(G73:AJ73)","v":3083.1435564643925},{"$f":"-Debt!G294","v":0},{"$f":"-Debt!H294","v":0},{"$f":"-Debt!I294","v":0},{"$f":"-Debt!J294","v":17.257559053212049},{"$f":"-Debt!K294","v":16.24385362933856},{"$f":"-Debt!L294","v":16.095203875286074},{"$f":"-Debt!M294","v":0},{"$f":"-Debt!N294","v":0},{"$f":"-Debt!O294","v":32.716461580689725},{"$f":"-Debt!P294","v":14.666055070770938},{"$f":"-Debt!Q294","v":2.0128766293346416},{"$f":"-Debt!R294","v":33.878515056007927},{"$f":"-Debt!S294","v":35.72023712430331},{"$f":"-Debt!T294","v":0},{"$f":"-Debt!U294","v":0},{"$f":"-Debt!V294","v":1451.3392074699914},{"$f":"-Debt!W294","v":0},{"$f":"-Debt!X294","v":0},{"$f":"-Debt!Y294","v":0},{"$f":"-Debt!Z294","v":0},{"$f":"-Debt!AA294","v":0},{"$f":"-Debt!AB294","v":0},{"$f":"-Debt!AC294","v":18.31285827994617},{"$f":"-Debt!AD294","v":17.932510434946153},{"$f":"-Debt!AE294","v":15.761527901946152},{"$f":"-Debt!AF294","v":14.445660725746222},{"$f":"-Debt!AG294","v":17.280717249079458},{"$f":"-Debt!AH294","v":0},{"$f":"-Debt!AI294","v":0},{"$f":"-Debt!AJ294","v":1379.4803123837937},{"$f":"-Debt!AK294","v":0},{"$f":"-Debt!AL294","v":0},{"$f":"-Debt!AM294","v":0}]
[null,null,"Total",null,"$ 000s",{"$f":"SUM(G74:AJ74)","v":0},{"$f":"SUM(G72:G73)","v":0},-372.19894342036832,-16.452518569521828,17.257559053212049,16.24385362933856,16.095203875286074,-99.938071529480681,-104.94903431368704,32.716461580689725,14.666055070770938,2.0128766293346416,33.878515056007927,35.72023712430331,-80.782363059328645,-949.58870788069089,1451.3392074699914,-0.24977696588467158,-0.29515344226923013,-0.33154401217832152,-19.084760204451051,-146.51085965876217,-133.10054122942881,18.31285827994617,17.932510434946153,15.761527901946152,14.445660725746222,17.280717249079458,-110.05785563792045,-1049.6034265404203,1379.4803123837937,0,0,{"$f":"SUM(AM72:AM73)","v":0}]
[]
[null,null,"Fluxo de caixa antes de receita financeira",null,"$ 000s",{"$f":"SUM(G76:AJ76)","v":38757.024890475419},{"$f":"G69+G74","v":-406.84661116928464},-2404.060570161384,-934.24386549759606,850.02676117409521,1091.0197812249294,918.55911262212965,932.97881002736165,3074.6408217855542,911.15505034077057,1030.5066826490431,1144.1331846631324,1285.5795961644894,1171.3665525828387,1142.9827733642937,1893.1393862531586,-616.93417428415023,2229.9650277333849,2210.0811333942902,2167.6831764229946,1769.7526150863309,1746.49578047861,4169.2636920359419,1575.7640276198415,1659.3124957215607,1704.3010774540205,1751.9700377588892,1503.1051922926231,1496.5889080543645,2875.2937473992724,813.4446872839203,0,0,{"$f":"AM69+AM74","v":0}]
[]
[null,null,"Receitas Financeiras",null,"$ 000s",{"$f":"SUM(G78:AJ78)","v":4734.5194593750111},{"$f":"Ops!G1082","v":0},{"$f":"Ops!H1082","v":0},{"$f":"Ops!I1082","v":0},{"$f":"Ops!J1082","v":0},{"$f":"Ops!K1082","v":69.565854785040855},{"$f":"Ops!L1082","v":169.15865250110082},{"$f":"Ops!M1082","v":234.81923596778827},{"$f":"Ops!N1082","v":188.01167079088737},{"$f":"Ops!O1082","v":125.19381293232753},{"$f":"Ops!P1082","v":77.991774006821188},{"$f":"Ops!Q1082","v":47.267157134877692},{"$f":"Ops!R1082","v":18.395216692327313},{"$f":"Ops!S1082","v":7.6277847110212473},{"$f":"Ops!T1082","v":8.1524998119892942},{"$f":"Ops!U1082","v":8.7128405202333319},{"$f":"Ops!V1082","v":18.054441013140746},{"$f":"Ops!W1082","v":0},{"$f":"Ops!X1082","v":7.1423529365001448},{"$f":"Ops!Y1082","v":6.825550895953552},{"$f":"Ops!Z1082","v":6.3232262067537315},{"$f":"Ops!AA1082","v":5.9084324057420048},{"$f":"Ops!AB1082","v":5.9057917084731661},{"$f":"Ops!AC1082","v":29.265589893025069},{"$f":"Ops!AD1082","v":125.71368926883225},{"$f":"Ops!AE1082","v":237.45134145908079},{"$f":"Ops!AF1082","v":371.67604668849481},{"$f":"Ops!AG1082","v":522.48723635559747},{"$f":"Ops!AH1082","v":665.43542757498346},{"$f":"Ops!AI1082","v":824.2683919503778},{"$f":"Ops!AJ1082","v":953.16544116364093},{"$f":"Ops!AK1082","v":0},{"$f":"Ops!AL1082","v":0},{"$f":"Ops!AM1082","v":0}]
[null,null,"Fiança Bancária",null,"$ 000s",{"$f":"SUM(G79:AM79)","v":-1059.8308275259424},{"$f":"-Debt!G118","v":-99.680788731690015},{"$f":"-Debt!H118","v":-102.39815929357758},{"$f":"-Debt!I118","v":-118.88569761320296},{"$f":"-Debt!J118","v":-109.96447622685211},{"$f":"-Debt!K118","v":-101.0877879667792},{"$f":"-Debt!L118","v":-92.652251954177416},{"$f":"-Debt!M118","v":-83.827762455888731},{"$f":"-Debt!N118","v":-133.75621752669372},{"$f":"-Debt!O118","v":-117.03669033585702},{"$f":"-Debt!P118","v":-100.54099542122353},{"$f":"-Debt!Q118","v":0},{"$f":"-Debt!R118","v":0},{"$f":"-Debt!S118","v":0},{"$f":"-Debt!T118","v":0},{"$f":"-Debt!U118","v":0},{"$f":"-Debt!V118","v":0},{"$f":"-Debt!W118","v":0},{"$f":"-Debt!X118","v":0},{"$f":"-Debt!Y118","v":0},{"$f":"-Debt!Z118","v":0},{"$f":"-Debt!AA118","v":0},{"$f":"-Debt!AB118","v":0},{"$f":"-Debt!AC118","v":0},{"$f":"-Debt!AD118","v":0},{"$f":"-Debt!AE118","v":0},{"$f":"-Debt!AF118","v":0},{"$f":"-Debt!AG118","v":0},{"$f":"-Debt!AH118","v":0},{"$f":"-Debt!AI118","v":0},{"$f":"-Debt!AJ118","v":0},{"$f":"-Debt!AK118","v":0},{"$f":"-Debt!AL118","v":0},{"$f":"-Debt!AM118","v":0}]
[]
[null,null,"Fluxo de Caixa para Acionista",null,"$ 000s",{"$f":"SUM(G81:AJ81)","v":42431.713522324491},{"$f":"G76+G78+G79","v":-506.52739990097467},{"$f":"H76+H78+H79","v":-2506.4587294549615},-1053.1295631107989,740.06228494724314,1059.497848043191,995.06551316905302,1083.9702835392613,3128.8962750497476,919.31217293724103,1007.9574612346408,1191.40034179801,1303.9748128568167,1178.9943372938599,1151.1352731762831,1901.852226773392,-598.87973327100951,2229.9650277333849,2217.2234863307904,2174.5087273189483,1776.0758412930847,1752.4042128843519,4175.1694837444147,1605.0296175128665,1785.0261849903929,1941.7524189131013,2123.6460844473841,2025.5924286482204,2162.0243356293481,3699.5621393496504,1766.6101284475612,0,0,{"$f":"AM76+AM78+AM79","v":0}]
[]
[null,null,"Dividendos",null,"$ 000s",{"$f":"SUM(G83:AJ83)","v":-34997.972413478703},{"$f":"-Ops!G1120","v":0},{"$f":"-Ops!H1120","v":0},{"$f":"-Ops!I1120","v":0},{"$f":"-Ops!J1120","v":0},{"$f":"-Ops!K1120","v":0},{"$f":"-Ops!L1120","v":-296.5486677787606},{"$f":"-Ops!M1120","v":-1581.9231045701222},{"$f":"-Ops!N1120","v":-3797.1713586514479},{"$f":"-Ops!O1120","v":-1421.461523208585},{"$f":"-Ops!P1120","v":-1334.815087531912},{"$f":"-Ops!Q1120","v":-1498.5486443783332},{"$f":"-Ops!R1120","v":-1418.5219615941153},{"$f":"-Ops!S1120","v":-1173.4122617516466},{"$f":"-Ops!T1120","v":-1145.1742018119849},{"$f":"-Ops!U1120","v":-1802.4734981254408},{"$f":"-Ops!V1120","v":0},{"$f":"-Ops!W1120","v":-2153.982549685511},{"$f":"-Ops!X1120","v":-2220.5937208046903},{"$f":"-Ops!Y1120","v":-2179.8526069912868},{"$f":"-Ops!Z1120","v":-1780.4885413038478},{"$f":"-Ops!AA1120","v":-1752.4323054084884},{"$f":"-Ops!AB1120","v":-3926.6609924193949},{"$f":"-Ops!AC1120","v":-578.98600713193912},{"$f":"-Ops!AD1120","v":-596.32775743455716},{"$f":"-Ops!AE1120","v":-513.83002285550538},{"$f":"-Ops!AF1120","v":-519.27172628671735},{"$f":"-Ops!AG1120","v":-504.86699014411477},{"$f":"-Ops!AH1120","v":-472.31194865706925},{"$f":"-Ops!AI1120","v":-2328.3169349532341},{"$f":"-Ops!AJ1120","v":0},{"$f":"-Ops!AK1120","v":0},{"$f":"-Ops!AL1120","v":0},{"$f":"-Ops!AM1120","v":0}]
[null,null,"Reserva legal",null,"$ 000s",{"$f":"SUM(G84:AJ84)","v":-2024.7658997584847},{"$f":"-Ops!G1093","v":0},{"$f":"-Ops!H1093","v":0},{"$f":"-Ops!I1093","v":0},{"$f":"-Ops!J1093","v":-57.746187253379937},{"$f":"-Ops!K1093","v":-65.710797242107049},{"$f":"-Ops!L1093","v":-74.918191805105323},{"$f":"-Ops!M1093","v":-83.259110766848551},{"$f":"-Ops!N1093","v":-199.85112413954991},{"$f":"-Ops!O1093","v":-74.813764379399217},{"$f":"-Ops!P1093","v":-70.253425659574319},{"$f":"-Ops!Q1093","v":-78.870981283070179},{"$f":"-Ops!R1093","v":-81.146645861928221},{"$f":"-Ops!S1093","v":-86.728721404141425},{"$f":"-Ops!T1093","v":-92.689792768439645},{"$f":"-Ops!U1093","v":-192.06852141639098},{"$f":"-Ops!V1093","v":-64.936718196490986},{"$f":"-Ops!W1093","v":-75.982478047874068},{"$f":"-Ops!X1093","v":-72.612243573973771},{"$f":"-Ops!Y1093","v":-67.268363901635325},{"$f":"-Ops!Z1093","v":-62.855663890872442},{"$f":"-Ops!AA1093","v":-62.827571366735924},{"$f":"-Ops!AB1093","v":-170.01973430290707},{"$f":"-Ops!AC1093","v":-30.472947743786268},{"$f":"-Ops!AD1093","v":-31.38567144392406},{"$f":"-Ops!AE1093","v":-27.043685413447658},{"$f":"-Ops!AF1093","v":-27.33009085719565},{"$f":"-Ops!AG1093","v":-26.571946849690249},{"$f":"-Ops!AH1093","v":-24.858523613529965},{"$f":"-Ops!AI1093","v":-122.54299657648602},{"$f":"-Ops!AJ1093","v":0},{"$f":"-Ops!AK1093","v":0},{"$f":"-Ops!AL1093","v":0},{"$f":"-Ops!AM1093","v":0}]
[]
[null,null,"Fluxo de Caixa líquido",null,"$ 000s",{"$f":"SUM(G86:AJ86)","v":5408.9752090873071},{"$f":"SUM(G81:G84)","v":-506.52739990097467},-2506.4587294549615,-1053.1295631107989,682.31609769386318,993.78705080108398,623.59865358518709,-581.21193179770944,-868.12620774125025,-576.96311465074325,-397.11105195684547,-386.01928386339335,-195.69379459922681,-81.146645861928164,-86.728721404141368,-92.689792768439759,-663.81645146750054,-1.8474111129762605E-13,-75.982478047873698,-72.612243573973842,-67.268363901635496,-62.855663890872506,78.488757022112736,995.57066263714125,1157.3127561119115,1400.8787106441482,1577.0442673034711,1494.1534916544153,1664.8538633587489,1248.7022078199302,1766.6101284475612,0,0,0]
[]
[null,null,"Saldo caixa c/f",null,"$ 000s",null,{"$f":"Ops!G1069","v":0},{"$f":"Ops!H1069","v":0},{"$f":"Ops!I1069","v":0},{"$f":"Ops!J1069","v":740.06228494724314},{"$f":"Ops!K1069","v":1799.5601329904341},{"$f":"Ops!L1069","v":2498.0769783807264},{"$f":"Ops!M1069","v":2000.1241573498655},{"$f":"Ops!N1069","v":1331.8490737481652},{"$f":"Ops!O1069","v":829.69972347682119},{"$f":"Ops!P1069","v":502.84209717954991},{"$f":"Ops!Q1069","v":195.69379459922675},{"$f":"Ops!R1069","v":81.146645861928164},{"$f":"Ops!S1069","v":86.728721404141425},{"$f":"Ops!T1069","v":92.689792768439702},{"$f":"Ops!U1069","v":192.06852141639092},{"$f":"Ops!V1069","v":0},{"$f":"Ops!W1069","v":75.982478047873883},{"$f":"Ops!X1069","v":72.612243573973956},{"$f":"Ops!Y1069","v":67.268363901635439},{"$f":"Ops!Z1069","v":62.855663890872393},{"$f":"Ops!AA1069","v":62.82757136673581},{"$f":"Ops!AB1069","v":311.33606269175607},{"$f":"Ops!AC1069","v":1337.3796730726835},{"$f":"Ops!AD1069","v":2526.0781006285192},{"$f":"Ops!AE1069","v":3954.0004966861152},{"$f":"Ops!AF1069","v":5558.374854846782},{"$f":"Ops!AG1069","v":7079.100293350888},{"$f":"Ops!AH1069","v":8768.812680323168},{"$f":"Ops!AI1069","v":10140.057884719585},{"$f":"Ops!AJ1069","v":11906.668013167146},{"$f":"Ops!AK1069","v":11906.668013167146},{"$f":"Ops!AL1069","v":11906.668013167146},{"$f":"Ops!AM1069","v":11906.668013167146}]
[null,null,null,null,null,{"$f":"SUM(G89:AJ89)","v":0},{"$f":"IF(ABS(G88)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Demonstração de Resultado (Contábil & Regulatória) (R$)"]
[]
[null,null,{"$f":"C16&\" + \"&C17","v":"Contraprestação Pública Anual + Receitas Tarifárias"},null,"$ 000s",{"$f":"SUM(G94:AM94)","v":462524.98861787352},{"$f":"G19","v":9207.0532017406767},9708.178824675997,11978.496983334042,14061.012959889635,14190.613024007278,14324.131518610782,14450.741549492999,15071.561281542356,14708.358277940137,14842.288830574416,15048.886945569067,15112.722366928499,15244.859830882939,15379.640172989144,16073.013497962358,15738.641166852067,15886.000405145638,16037.778218653857,16199.823995364846,16355.561901785615,16574.790875777973,17147.297715596826,16794.674306802652,16942.776367619652,17110.2898159494,17265.910937609518,17413.356662383827,17566.770883153906,18214.123887586957,17875.632211450556,0,0,0]
[null,null,"Custos e Despesas Operacionais",null,"$ 000s",{"$f":"SUM(G95:AM95)","v":-382625.22135338199},{"$f":"-Ops!G360","v":-9870.4596060077747},{"$f":"-Ops!H360","v":-11107.700636620295},{"$f":"-Ops!I360","v":-11461.040275137917},{"$f":"-Ops!J360","v":-11772.983449506341},{"$f":"-Ops!K360","v":-11815.476831780887},{"$f":"-Ops!L360","v":-11854.978955202721},{"$f":"-Ops!M360","v":-11877.511318375435},{"$f":"-Ops!N360","v":-11900.262590009968},{"$f":"-Ops!O360","v":-11923.222385925596},{"$f":"-Ops!P360","v":-11946.439319946634},{"$f":"-Ops!Q360","v":-11969.916559485762},{"$f":"-Ops!R360","v":-11993.589939679545},{"$f":"-Ops!S360","v":-12017.518815125908},{"$f":"-Ops!T360","v":-12041.709161483923},{"$f":"-Ops!U360","v":-12741.975194882458},{"$f":"-Ops!V360","v":-12910.167453655507},{"$f":"-Ops!W360","v":-13081.511247615957},{"$f":"-Ops!X360","v":-13255.984468241495},{"$f":"-Ops!Y360","v":-13482.481744762406},{"$f":"-Ops!Z360","v":-13663.498009600151},{"$f":"-Ops!AA360","v":-13704.10113414825},{"$f":"-Ops!AB360","v":-13745.130027373187},{"$f":"-Ops!AC360","v":-13786.586061852715},{"$f":"-Ops!AD360","v":-13828.43550468924},{"$f":"-Ops!AE360","v":-14037.086135663842},{"$f":"-Ops!AF360","v":-14079.825563676619},{"$f":"-Ops!AG360","v":-14122.99129324607},{"$f":"-Ops!AH360","v":-14166.645905032477},{"$f":"-Ops!AI360","v":-14210.739386652047},{"$f":"-Ops!AJ360","v":-14255.252378000954},{"$f":"-Ops!AK360","v":0},{"$f":"-Ops!AL360","v":0},{"$f":"-Ops!AM360","v":0}]
[null,null,"Receita Ativo da Concessão (IFRIC 12)",null,"$ 000s",{"$f":"SUM(G96:AM96)","v":47197.121419527233},{"$f":"Ops!G1028+Ops!G1045","v":0},{"$f":"Ops!H1028+Ops!H1045","v":801.78209143811409},{"$f":"Ops!I1028+Ops!I1045","v":857.27034326404009},{"$f":"Ops!J1028+Ops!J1045","v":1112.0883840107372},{"$f":"Ops!K1028+Ops!K1045","v":1115.9767547009958},{"$f":"Ops!L1028+Ops!L1045","v":1119.477555493346},{"$f":"Ops!M1028+Ops!M1045","v":1126.5136525918492},{"$f":"Ops!N1028+Ops!N1045","v":1129.1037835967779},{"$f":"Ops!O1028+Ops!O1045","v":1718.9805664237126},{"$f":"Ops!P1028+Ops!P1045","v":1711.7317775761469},{"$f":"Ops!Q1028+Ops!Q1045","v":1703.9493312121058},{"$f":"Ops!R1028+Ops!R1045","v":1781.0280455422021},{"$f":"Ops!S1028+Ops!S1045","v":1769.351578803371},{"$f":"Ops!T1028+Ops!T1045","v":1749.7827470774316},{"$f":"Ops!U1028+Ops!U1045","v":1724.090146300432},{"$f":"Ops!V1028+Ops!V1045","v":2285.468145161733},{"$f":"Ops!W1028+Ops!W1045","v":2245.2650126519966},{"$f":"Ops!X1028+Ops!X1045","v":2189.3229832640877},{"$f":"Ops!Y1028+Ops!Y1045","v":2120.831593202628},{"$f":"Ops!Z1028+Ops!Z1045","v":2043.9604426485757},{"$f":"Ops!AA1028+Ops!AA1045","v":1953.5065938362561},{"$f":"Ops!AB1028+Ops!AB1045","v":1938.5620311895798},{"$f":"Ops!AC1028+Ops!AC1045","v":2414.1629226675668},{"$f":"Ops!AD1028+Ops!AD1045","v":2225.5750264001117},{"$f":"Ops!AE1028+Ops!AE1045","v":2010.691611513801},{"$f":"Ops!AF1028+Ops!AF1045","v":1770.1415852164714},{"$f":"Ops!AG1028+Ops!AG1045","v":1503.1101380698667},{"$f":"Ops!AH1028+Ops!AH1045","v":1193.0633971597358},{"$f":"Ops!AI1028+Ops!AI1045","v":843.15175471237774},{"$f":"Ops!AJ1028+Ops!AJ1045","v":1039.1814238011857},{"$f":"Ops!AK1028+Ops!AK1045","v":0},{"$f":"Ops!AL1028+Ops!AL1045","v":0},{"$f":"Ops!AM1028+Ops!AM1045","v":0}]
[null,null,"Receita de Construção (IFRIC 12)",null,"$ 000s",{"$f":"SUM(G97:AM97)","v":33226.929577229996},{"$f":"Ops!G1027+Ops!G1044","v":7225.3986449999993},{"$f":"Ops!H1027+Ops!H1044","v":245.18614500000001},{"$f":"Ops!I1027+Ops!I1044","v":2147.6074422299998},{"$f":"Ops!J1027+Ops!J1044","v":20.196204999999999},{"$f":"Ops!K1027+Ops!K1044","v":25.897410000000001},{"$f":"Ops!L1027+Ops!L1044","v":68.056530000000009},{"$f":"Ops!M1027+Ops!M1044","v":39.767225000000003},{"$f":"Ops!N1027+Ops!N1044","v":5345.4164099999998},{"$f":"Ops!O1027+Ops!O1044","v":0},{"$f":"Ops!P1027+Ops!P1044","v":20.196204999999999},{"$f":"Ops!Q1027+Ops!Q1044","v":813.09014999999999},{"$f":"Ops!R1027+Ops!R1044","v":53.844140000000003},{"$f":"Ops!S1027+Ops!S1044","v":20.196204999999999},{"$f":"Ops!T1027+Ops!T1044","v":6.4164099999999999},{"$f":"Ops!U1027+Ops!U1044","v":5342.8962000000001},{"$f":"Ops!V1027+Ops!V1044","v":88.252735000000001},{"$f":"Ops!W1027+Ops!W1044","v":25.98743},{"$f":"Ops!X1027+Ops!X1044","v":0},{"$f":"Ops!Y1027+Ops!Y1044","v":20.704204999999998},{"$f":"Ops!Z1027+Ops!Z1044","v":6.4164099999999999},{"$f":"Ops!AA1027+Ops!AA1044","v":806.67374000000007},{"$f":"Ops!AB1027+Ops!AB1044","v":5413.5483450000002},{"$f":"Ops!AC1027+Ops!AC1044","v":6.4164099999999999},{"$f":"Ops!AD1027+Ops!AD1044","v":0},{"$f":"Ops!AE1027+Ops!AE1044","v":24.600404999999999},{"$f":"Ops!AF1027+Ops!AF1044","v":74.472939999999994},{"$f":"Ops!AG1027+Ops!AG1044","v":19.571020000000001},{"$f":"Ops!AH1027+Ops!AH1044","v":20.704204999999998},{"$f":"Ops!AI1027+Ops!AI1044","v":5345.4164099999998},{"$f":"Ops!AJ1027+Ops!AJ1044","v":0},{"$f":"Ops!AK1027+Ops!AK1044","v":0},{"$f":"Ops!AL1027+Ops!AL1044","v":0},{"$f":"Ops!AM1027+Ops!AM1044","v":0}]
[null,null,"EBITDA",null,"$ 000s",{"$f":"SUM(G98:AM98)","v":160323.81826124876},{"$f":"SUM(G94:G97)","v":6561.9922407329013},-352.55357550618385,3522.3344936901649,3420.3140993940315,3517.0103569273874,3656.6866489014064,3739.5111087094137,9645.8188851291652,4504.1164584382541,4627.7774932039292,5596.0098672954109,4954.0046127911564,5016.8887995604018,5094.1301685826529,10398.024649380332,5202.194593358292,5075.7416001816773,4971.1167336764502,4858.8780488050679,4742.4407448340398,5630.8700754659794,10754.278064413218,5428.6675776175034,5339.9158893305239,5108.4956967993594,5030.699899149371,4813.0465272076235,4613.8925802811646,10191.952665647288,4659.561257250788,0,0,{"$f":"SUM(AM94:AM97)","v":0}]
[]
[null,null,"Amortização Ativo Financeiro (IFRIC 12)",null,"$ 000s",{"$f":"SUM(G100:AM100)","v":-80424.050996757243},{"$f":"Ops!G1029+Ops!G1046","v":0},{"$f":"Ops!H1029+Ops!H1046","v":-546.926212753914},{"$f":"Ops!I1029+Ops!I1046","v":-708.5407308332849},{"$f":"Ops!J1029+Ops!J1046","v":-1097.2438608419902},{"$f":"Ops!K1029+Ops!K1046","v":-1110.3260900163984},{"$f":"Ops!L1029+Ops!L1046","v":-1124.1270738071332},{"$f":"Ops!M1029+Ops!M1046","v":-1142.9394619463362},{"$f":"Ops!N1029+Ops!N1046","v":-1158.7430605480731},{"$f":"Ops!O1029+Ops!O1046","v":-1784.3042867666659},{"$f":"Ops!P1029+Ops!P1046","v":-1802.0608503640397},{"$f":"Ops!Q1029+Ops!Q1046","v":-1822.4312528341275},{"$f":"Ops!R1029+Ops!R1046","v":-1940.0966946127573},{"$f":"Ops!S1029+Ops!S1046","v":-1965.8957114344639},{"$f":"Ops!T1029+Ops!T1046","v":-1987.7324936573079},{"$f":"Ops!U1029+Ops!U1046","v":-2008.0309572745894},{"$f":"Ops!V1029+Ops!V1046","v":-2736.0183949884636},{"$f":"Ops!W1029+Ops!W1046","v":-2775.383761690251},{"$f":"Ops!X1029+Ops!X1046","v":-2806.5450467509418},{"$f":"Ops!Y1029+Ops!Y1046","v":-2834.2735295438251},{"$f":"Ops!Z1029+Ops!Z1046","v":-2865.51742964912},{"$f":"Ops!AA1029+Ops!AA1046","v":-2894.8558570868913},{"$f":"Ops!AB1029+Ops!AB1046","v":-3066.1502960858434},{"$f":"Ops!AC1029+Ops!AC1046","v":-4120.0719313488426},{"$f":"Ops!AD1029+Ops!AD1046","v":-4162.0342605639389},{"$f":"Ops!AE1029+Ops!AE1046","v":-4203.0503795697232},{"$f":"Ops!AF1029+Ops!AF1046","v":-4251.0148140091387},{"$f":"Ops!AG1029+Ops!AG1046","v":-4316.721241505229},{"$f":"Ops!AH1029+Ops!AH1046","v":-4367.0571732376757},{"$f":"Ops!AI1029+Ops!AI1046","v":-4422.0127370729761},{"$f":"Ops!AJ1029+Ops!AJ1046","v":-10403.945405963295},{"$f":"Ops!AK1029+Ops!AK1046","v":0},{"$f":"Ops!AL1029+Ops!AL1046","v":0},{"$f":"Ops!AM1029+Ops!AM1046","v":0}]
[null,null,"Despesas com Juros",null,"$ 000s",-13223.981329257504,{"$f":"-Debt!G276","v":-618.0208901364781},{"$f":"-Debt!H276","v":-609.26904779678648},{"$f":"-Debt!I276","v":-750.889118498328},{"$f":"-Debt!J276","v":-708.70170284196672},{"$f":"-Debt!K276","v":-655.99639119815038},{"$f":"-Debt!L276","v":-605.96020261847696},{"$f":"-Debt!M276","v":-553.90327652527344},{"$f":"-Debt!N276","v":-851.26895946299851},{"$f":"-Debt!O276","v":-795.84949428382765},{"$f":"-Debt!P276","v":-697.70010954175848},{"$f":"-Debt!Q276","v":-651.83667536108533},{"$f":"-Debt!R276","v":-555.68417554903886},{"$f":"-Debt!S276","v":-446.5892732787737},{"$f":"-Debt!T276","v":-335.69802396914332},{"$f":"-Debt!U276","v":-576.26730432691613},{"$f":"-Debt!V276","v":-464.29744325399992},{"$f":"-Debt!W276","v":-8.156747781},{"$f":"-Debt!X276","v":-7.7066588325000005},{"$f":"-Debt!Y276","v":-8.5921191593076909},{"$f":"-Debt!Z276","v":-8.4574309231153837},{"$f":"-Debt!AA276","v":-65.326726936468532},{"$f":"-Debt!AB276","v":-451.08105657942167},{"$f":"-Debt!AC276","v":-444.36655439270817},{"$f":"-Debt!AD276","v":-388.87800155286965},{"$f":"-Debt!AE276","v":-335.08047024803119},{"$f":"-Debt!AF276","v":-284.84383794219264},{"$f":"-Debt!AG276","v":-230.33591476495411},{"$f":"-Debt!AH276","v":-174.57955901771558},{"$f":"-Debt!AI276","v":-498.54186443147705},{"$f":"-Debt!AJ276","v":-440.10229805273849},{"$f":"-Debt!AK276","v":0},{"$f":"-Debt!AL276","v":0},{"$f":"-Debt!AM276","v":0}]
[null,null,"Outras despesas financeiras (Fiança Dívida)",null,"$ 000s",-1159.5116162576319,{"$f":"-Debt!G118-(+Debt!G71)","v":-124.60098591461252},{"$f":"-Debt!H118-(+Debt!H71)","v":-103.07750193404947},{"$f":"-Debt!I118-(+Debt!I71)","v":-124.83612075192319},{"$f":"-Debt!J118-(+Debt!J71)","v":-110.02043429590292},{"$f":"-Debt!K118-(+Debt!K71)","v":-101.1595424898204},{"$f":"-Debt!L118-(+Debt!L71)","v":-92.840817677544678},{"$f":"-Debt!M118-(+Debt!M71)","v":-83.937946380170999},{"$f":"-Debt!N118-(+Debt!N71)","v":-148.56688025150299},{"$f":"-Debt!O118-(+Debt!O71)","v":-117.03669033585702},{"$f":"-Debt!P118-(+Debt!P71)","v":-100.59695349027433},{"$f":"-Debt!Q118-(+Debt!Q71)","v":-2.2528467481010659},{"$f":"-Debt!R118-(+Debt!R71)","v":-0.14918714204482561},{"$f":"-Debt!S118-(+Debt!S71)","v":-5.5958069050808801E-2},{"$f":"-Debt!T118-(+Debt!T71)","v":-1.777808820213006E-2},{"$f":"-Debt!U118-(+Debt!U71)","v":-14.803679923574947},{"$f":"-Debt!V118-(+Debt!V71)","v":-0.26475820500000002},{"$f":"-Debt!W118-(+Debt!W71)","v":-7.796228999999999E-2},{"$f":"-Debt!X118-(+Debt!X71)","v":0},{"$f":"-Debt!Y118-(+Debt!Y71)","v":-6.2112614999999989E-2},{"$f":"-Debt!Z118-(+Debt!Z71)","v":-1.9249230000000003E-2},{"$f":"-Debt!AA118-(+Debt!AA71)","v":-2.4200212199999998},{"$f":"-Debt!AB118-(+Debt!AB71)","v":-16.240645035},{"$f":"-Debt!AC118-(+Debt!AC71)","v":-1.9249230000000003E-2},{"$f":"-Debt!AD118-(+Debt!AD71)","v":0},{"$f":"-Debt!AE118-(+Debt!AE71)","v":-7.3801215000000003E-2},{"$f":"-Debt!AF118-(+Debt!AF71)","v":-0.22341882000000002},{"$f":"-Debt!AG118-(+Debt!AG71)","v":-5.8713059999999997E-2},{"$f":"-Debt!AH118-(+Debt!AH71)","v":-6.2112614999999989E-2},{"$f":"-Debt!AI118-(+Debt!AI71)","v":-16.036249229999999},{"$f":"-Debt!AJ118-(+Debt!AJ71)","v":0},{"$f":"-Debt!AK118-(+Debt!AK71)","v":0},{"$f":"-Debt!AL118-(+Debt!AL71)","v":0},{"$f":"-Debt!AM118-(+Debt!AM71)","v":0}]
[null,null,"Receitas Financeiras",null,"$ 000s",4734.5194593750111,{"$f":"Ops!G1082","v":0},{"$f":"Ops!H1082","v":0},{"$f":"Ops!I1082","v":0},{"$f":"Ops!J1082","v":0},{"$f":"Ops!K1082","v":69.565854785040855},{"$f":"Ops!L1082","v":169.15865250110082},{"$f":"Ops!M1082","v":234.81923596778827},{"$f":"Ops!N1082","v":188.01167079088737},{"$f":"Ops!O1082","v":125.19381293232753},{"$f":"Ops!P1082","v":77.991774006821188},{"$f":"Ops!Q1082","v":47.267157134877692},{"$f":"Ops!R1082","v":18.395216692327313},{"$f":"Ops!S1082","v":7.6277847110212473},{"$f":"Ops!T1082","v":8.1524998119892942},{"$f":"Ops!U1082","v":8.7128405202333319},{"$f":"Ops!V1082","v":18.054441013140746},{"$f":"Ops!W1082","v":0},{"$f":"Ops!X1082","v":7.1423529365001448},{"$f":"Ops!Y1082","v":6.825550895953552},{"$f":"Ops!Z1082","v":6.3232262067537315},{"$f":"Ops!AA1082","v":5.9084324057420048},{"$f":"Ops!AB1082","v":5.9057917084731661},{"$f":"Ops!AC1082","v":29.265589893025069},{"$f":"Ops!AD1082","v":125.71368926883225},{"$f":"Ops!AE1082","v":237.45134145908079},{"$f":"Ops!AF1082","v":371.67604668849481},{"$f":"Ops!AG1082","v":522.48723635559747},{"$f":"Ops!AH1082","v":665.43542757498346},{"$f":"Ops!AI1082","v":824.2683919503778},{"$f":"Ops!AJ1082","v":953.16544116364093},{"$f":"Ops!AK1082","v":0},{"$f":"Ops!AL1082","v":0},{"$f":"Ops!AM1082","v":0}]
[null,null,"Custo de Construção (IFRIC 12)",null,"$ 000s",-33226.929577229996,{"$f":"-Ops!G1027-Ops!G1044","v":-7225.3986449999993},{"$f":"-Ops!H1027-Ops!H1044","v":-245.18614500000001},{"$f":"-Ops!I1027-Ops!I1044","v":-2147.6074422299998},{"$f":"-Ops!J1027-Ops!J1044","v":-20.196204999999999},{"$f":"-Ops!K1027-Ops!K1044","v":-25.897410000000001},{"$f":"-Ops!L1027-Ops!L1044","v":-68.056530000000009},{"$f":"-Ops!M1027-Ops!M1044","v":-39.767225000000003},{"$f":"-Ops!N1027-Ops!N1044","v":-5345.4164099999998},{"$f":"-Ops!O1027-Ops!O1044","v":0},{"$f":"-Ops!P1027-Ops!P1044","v":-20.196204999999999},{"$f":"-Ops!Q1027-Ops!Q1044","v":-813.09014999999999},{"$f":"-Ops!R1027-Ops!R1044","v":-53.844140000000003},{"$f":"-Ops!S1027-Ops!S1044","v":-20.196204999999999},{"$f":"-Ops!T1027-Ops!T1044","v":-6.4164099999999999},{"$f":"-Ops!U1027-Ops!U1044","v":-5342.8962000000001},{"$f":"-Ops!V1027-Ops!V1044","v":-88.252735000000001},{"$f":"-Ops!W1027-Ops!W1044","v":-25.98743},{"$f":"-Ops!X1027-Ops!X1044","v":0},{"$f":"-Ops!Y1027-Ops!Y1044","v":-20.704204999999998},{"$f":"-Ops!Z1027-Ops!Z1044","v":-6.4164099999999999},{"$f":"-Ops!AA1027-Ops!AA1044","v":-806.67374000000007},{"$f":"-Ops!AB1027-Ops!AB1044","v":-5413.5483450000002},{"$f":"-Ops!AC1027-Ops!AC1044","v":-6.4164099999999999},{"$f":"-Ops!AD1027-Ops!AD1044","v":0},{"$f":"-Ops!AE1027-Ops!AE1044","v":-24.600404999999999},{"$f":"-Ops!AF1027-Ops!AF1044","v":-74.472939999999994},{"$f":"-Ops!AG1027-Ops!AG1044","v":-19.571020000000001},{"$f":"-Ops!AH1027-Ops!AH1044","v":-20.704204999999998},{"$f":"-Ops!AI1027-Ops!AI1044","v":-5345.4164099999998},{"$f":"-Ops!AJ1027-Ops!AJ1044","v":0},{"$f":"-Ops!AK1027-Ops!AK1044","v":0},{"$f":"-Ops!AL1027-Ops!AL1044","v":0},{"$f":"-Ops!AM1027-Ops!AM1044","v":0}]
[null,null,"EBT",null,"$ 000s",{"$f":"SUM(G105:AJ105)","v":37023.864201121418},{"$f":"SUM(G100:G104)+G98","v":-1406.028280318189},{"$f":"SUM(H100:H104)+H98","v":-1857.0124829909337},-209.53891862337059,1484.1518964141715,1693.196778008059,1934.8606772993523,2153.7824348254212,2329.8352456574776,1932.1197999842311,2085.2151488146778,2353.6660994869749,2422.6256321796427,2591.7794364891342,2772.4179626799892,2464.739348375484,1931.4157029239691,2266.1356984204263,2164.0073810295085,2002.0716333828886,1868.3534512385586,1867.5021626283615,1813.1635134214266,887.05902253897784,914.71731648254718,783.14198222568666,791.82093506653473,768.84687423303785,716.92495798575646,734.21379686321234,-5231.3210056016042,0,{"$f":"SUM(AL100:AL104)+AL98","v":0},{"$f":"SUM(AM100:AM104)+AM98","v":0}]
[]
[null,null,"Outras receitas não operacionais",null,"$ 000s",{"$f":"SUM(G107:AM107)","v":8510.3160767999998},{"$f":"Ops!G931","v":0},{"$f":"Ops!H931","v":0},{"$f":"Ops!I931","v":0},{"$f":"Ops!J931","v":0},{"$f":"Ops!K931","v":0},{"$f":"Ops!L931","v":0},{"$f":"Ops!M931","v":0},{"$f":"Ops!N931","v":2197.6880255999999},{"$f":"Ops!O931","v":0},{"$f":"Ops!P931","v":0},{"$f":"Ops!Q931","v":0},{"$f":"Ops!R931","v":0},{"$f":"Ops!S931","v":0},{"$f":"Ops!T931","v":0},{"$f":"Ops!U931","v":2190.6424584000001},{"$f":"Ops!V931","v":0},{"$f":"Ops!W931","v":0},{"$f":"Ops!X931","v":0},{"$f":"Ops!Y931","v":0},{"$f":"Ops!Z931","v":0},{"$f":"Ops!AA931","v":0},{"$f":"Ops!AB931","v":2179.7067671999998},{"$f":"Ops!AC931","v":0},{"$f":"Ops!AD931","v":0},{"$f":"Ops!AE931","v":0},{"$f":"Ops!AF931","v":0},{"$f":"Ops!AG931","v":0},{"$f":"Ops!AH931","v":0},{"$f":"Ops!AI931","v":1942.2788256000001},{"$f":"Ops!AJ931","v":0},{"$f":"Ops!AK931","v":0},{"$f":"Ops!AL931","v":0},{"$f":"Ops!AM931","v":0}]
[null,null,"Despesas de IR / CSLL",null,"$ 000s",{"$f":"SUM(G108:AJ108)","v":-13742.762970285827},{"$f":"-Ops!G990","v":0},{"$f":"-Ops!H990","v":0},{"$f":"-Ops!I990","v":0},{"$f":"-Ops!J990","v":-329.22815134657276},{"$f":"-Ops!K990","v":-378.98083316591806},{"$f":"-Ops!L990","v":-436.49684119724589},{"$f":"-Ops!M990","v":-488.60021948845031},{"$f":"-Ops!N990","v":-530.50078846647966},{"$f":"-Ops!O990","v":-435.84451239624701},{"$f":"-Ops!P990","v":-680.14663562319151},{"$f":"-Ops!Q990","v":-776.24647382557146},{"$f":"-Ops!R990","v":-799.69271494107852},{"$f":"-Ops!S990","v":-857.20500840630575},{"$f":"-Ops!T990","v":-918.62210731119626},{"$f":"-Ops!U990","v":-814.01137844766458},{"$f":"-Ops!V990","v":-632.68133899414943},{"$f":"-Ops!W990","v":-746.48613746294495},{"$f":"-Ops!X990","v":-711.76250955003286},{"$f":"-Ops!Y990","v":-656.70435535018214},{"$f":"-Ops!Z990","v":-611.24017342110994},{"$f":"-Ops!AA990","v":-610.95073529364288},{"$f":"-Ops!AB990","v":-592.47559456328497},{"$f":"-Ops!AC990","v":-277.6000676632525},{"$f":"-Ops!AD990","v":-287.00388760406605},{"$f":"-Ops!AE990","v":-242.26827395673348},{"$f":"-Ops!AF990","v":-245.21911792262182},{"$f":"-Ops!AG990","v":-237.40793723923287},{"$f":"-Ops!AH990","v":-219.75448571515722},{"$f":"-Ops!AI990","v":-225.6326909334922},{"$f":"-Ops!AJ990","v":0},{"$f":"-Ops!AK990","v":0},{"$f":"-Ops!AL990","v":0},{"$f":"-Ops!AM990","v":0}]
[null,null,"Lucro Líquido",null,"$ 000s",{"$f":"SUM(G109:AJ109)","v":31791.417307635587},{"$f":"G107+G108+G105","v":-1406.028280318189},-1857.0124829909337,-209.53891862337059,1154.9237450675987,1314.215944842141,1498.3638361021065,1665.1822153369708,3997.0224827909979,1496.2752875879842,1405.0685131914863,1577.4196256614034,1622.9329172385642,1734.5744280828285,1853.7958553687929,3841.3704283278194,1298.7343639298197,1519.6495609574813,1452.2448714794755,1345.3672780327065,1257.1132778174488,1256.5514273347185,3400.3946860581414,609.45895487572534,627.71342887848118,540.87370826895312,546.60181714391297,531.43893699380499,497.17047227059925,2450.8599315297201,-5231.3210056016042,0,0,0]
[]
[null,null,"Dividendos",null,"$ 000s",{"$f":"SUM(G111:AJ111)","v":-34997.972413478703},{"$f":"-Ops!G1120","v":0},{"$f":"-Ops!H1120","v":0},{"$f":"-Ops!I1120","v":0},{"$f":"-Ops!J1120","v":0},{"$f":"-Ops!K1120","v":0},{"$f":"-Ops!L1120","v":-296.5486677787606},{"$f":"-Ops!M1120","v":-1581.9231045701222},{"$f":"-Ops!N1120","v":-3797.1713586514479},{"$f":"-Ops!O1120","v":-1421.461523208585},{"$f":"-Ops!P1120","v":-1334.815087531912},{"$f":"-Ops!Q1120","v":-1498.5486443783332},{"$f":"-Ops!R1120","v":-1418.5219615941153},{"$f":"-Ops!S1120","v":-1173.4122617516466},{"$f":"-Ops!T1120","v":-1145.1742018119849},{"$f":"-Ops!U1120","v":-1802.4734981254408},{"$f":"-Ops!V1120","v":0},{"$f":"-Ops!W1120","v":-2153.982549685511},{"$f":"-Ops!X1120","v":-2220.5937208046903},{"$f":"-Ops!Y1120","v":-2179.8526069912868},{"$f":"-Ops!Z1120","v":-1780.4885413038478},{"$f":"-Ops!AA1120","v":-1752.4323054084884},{"$f":"-Ops!AB1120","v":-3926.6609924193949},{"$f":"-Ops!AC1120","v":-578.98600713193912},{"$f":"-Ops!AD1120","v":-596.32775743455716},{"$f":"-Ops!AE1120","v":-513.83002285550538},{"$f":"-Ops!AF1120","v":-519.27172628671735},{"$f":"-Ops!AG1120","v":-504.86699014411477},{"$f":"-Ops!AH1120","v":-472.31194865706925},{"$f":"-Ops!AI1120","v":-2328.3169349532341},{"$f":"-Ops!AJ1120","v":0},{"$f":"-Ops!AK1120","v":0},{"$f":"-Ops!AL1120","v":0},{"$f":"-Ops!AM1120","v":0}]
[null,null,{"$f":"Ops!C1093","v":"Constituição reserva legal"},null,"$ 000s",{"$f":"SUM(G112:AJ112)","v":-2024.7658997584847},{"$f":"-Ops!G1093","v":0},{"$f":"-Ops!H1093","v":0},{"$f":"-Ops!I1093","v":0},{"$f":"-Ops!J1093","v":-57.746187253379937},{"$f":"-Ops!K1093","v":-65.710797242107049},{"$f":"-Ops!L1093","v":-74.918191805105323},{"$f":"-Ops!M1093","v":-83.259110766848551},{"$f":"-Ops!N1093","v":-199.85112413954991},{"$f":"-Ops!O1093","v":-74.813764379399217},{"$f":"-Ops!P1093","v":-70.253425659574319},{"$f":"-Ops!Q1093","v":-78.870981283070179},{"$f":"-Ops!R1093","v":-81.146645861928221},{"$f":"-Ops!S1093","v":-86.728721404141425},{"$f":"-Ops!T1093","v":-92.689792768439645},{"$f":"-Ops!U1093","v":-192.06852141639098},{"$f":"-Ops!V1093","v":-64.936718196490986},{"$f":"-Ops!W1093","v":-75.982478047874068},{"$f":"-Ops!X1093","v":-72.612243573973771},{"$f":"-Ops!Y1093","v":-67.268363901635325},{"$f":"-Ops!Z1093","v":-62.855663890872442},{"$f":"-Ops!AA1093","v":-62.827571366735924},{"$f":"-Ops!AB1093","v":-170.01973430290707},{"$f":"-Ops!AC1093","v":-30.472947743786268},{"$f":"-Ops!AD1093","v":-31.38567144392406},{"$f":"-Ops!AE1093","v":-27.043685413447658},{"$f":"-Ops!AF1093","v":-27.33009085719565},{"$f":"-Ops!AG1093","v":-26.571946849690249},{"$f":"-Ops!AH1093","v":-24.858523613529965},{"$f":"-Ops!AI1093","v":-122.54299657648602},{"$f":"-Ops!AJ1093","v":0},{"$f":"-Ops!AK1093","v":0},{"$f":"-Ops!AL1093","v":0},{"$f":"-Ops!AM1093","v":0}]
[null,null,"Lucros retidos",null,"$ 000s",{"$f":"SUM(G113:AJ113)","v":-5231.3210056016042},{"$f":"SUM(G109:G112)","v":-1406.028280318189},{"$f":"SUM(H109:H112)","v":-1857.0124829909337},-209.53891862337059,1097.1775578142187,1248.505147600034,1126.8969765182405,0,0,0,0,0,123.26430978252068,474.43344492704045,615.93186078836834,1846.8284087859877,1233.7976457333286,-710.31546677590381,-840.96109289918854,-901.75369286021566,-586.23092737727143,-558.70844944050589,-696.28604066416062,-4.6185277824406512E-14,-3.5527136788005009E-14,8.8817841970012523E-14,-3.5527136788005009E-14,-2.8421709430404007E-14,3.1974423109204508E-14,0,-5231.3210056016042,0,0,0]
[]
[null,null,"Lucros retidos b/f",null,"$ 000s",null,{"$f":"F116","v":0},{"$f":"G116","v":-1406.028280318189},-3263.0407633091227,-3472.5796819324933,-2375.4021241182745,-1126.8969765182405,0,0,0,0,0,0,123.26430978252068,597.6977547095612,1213.6296154979295,3060.4580242839174,4294.2556700172463,3583.9402032413427,2742.9791103421539,1841.2254174819382,1254.9944901046667,696.28604066416085,0,-4.6185277824406512E-14,-8.1712414612411521E-14,7.1054273576010019E-15,-2.8421709430404007E-14,-5.6843418860808015E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-5231.3210056016042,{"$f":"AK116","v":-5231.3210056016042},{"$f":"AL116","v":-5231.3210056016042}]
[null,null,"Lucros retidos c/f",null,"$ 000s",null,{"$f":"G115+G113","v":-1406.028280318189},{"$f":"H115+H113","v":-3263.0407633091227},-3472.5796819324933,-2375.4021241182745,-1126.8969765182405,0,0,0,0,0,0,123.26430978252068,597.6977547095612,1213.6296154979295,3060.4580242839174,4294.2556700172463,3583.9402032413427,2742.9791103421539,1841.2254174819382,1254.9944901046667,696.28604066416085,0,-4.6185277824406512E-14,-8.1712414612411521E-14,7.1054273576010019E-15,-2.8421709430404007E-14,-5.6843418860808015E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,-5231.3210056016042,-5231.3210056016042,-5231.3210056016042,{"$f":"AM115+AM113","v":-5231.3210056016042}]
[]
[]
[null,null,"Balanço Patrimonial (R$)"]
[null,null,"Ativo Circulante"]
[null,null,"Caixa e Equivalentes",null,"$ 000s",null,{"$f":"Ops!G1069","v":0},{"$f":"Ops!H1069","v":0},{"$f":"Ops!I1069","v":0},{"$f":"Ops!J1069","v":740.06228494724314},{"$f":"Ops!K1069","v":1799.5601329904341},{"$f":"Ops!L1069","v":2498.0769783807264},{"$f":"Ops!M1069","v":2000.1241573498655},{"$f":"Ops!N1069","v":1331.8490737481652},{"$f":"Ops!O1069","v":829.69972347682119},{"$f":"Ops!P1069","v":502.84209717954991},{"$f":"Ops!Q1069","v":195.69379459922675},{"$f":"Ops!R1069","v":81.146645861928164},{"$f":"Ops!S1069","v":86.728721404141425},{"$f":"Ops!T1069","v":92.689792768439702},{"$f":"Ops!U1069","v":192.06852141639092},{"$f":"Ops!V1069","v":0},{"$f":"Ops!W1069","v":75.982478047873883},{"$f":"Ops!X1069","v":72.612243573973956},{"$f":"Ops!Y1069","v":67.268363901635439},{"$f":"Ops!Z1069","v":62.855663890872393},{"$f":"Ops!AA1069","v":62.82757136673581},{"$f":"Ops!AB1069","v":311.33606269175607},{"$f":"Ops!AC1069","v":1337.3796730726835},{"$f":"Ops!AD1069","v":2526.0781006285192},{"$f":"Ops!AE1069","v":3954.0004966861152},{"$f":"Ops!AF1069","v":5558.374854846782},{"$f":"Ops!AG1069","v":7079.100293350888},{"$f":"Ops!AH1069","v":8768.812680323168},{"$f":"Ops!AI1069","v":10140.057884719585},{"$f":"Ops!AJ1069","v":11906.668013167146},{"$f":"Ops!AK1069","v":11906.668013167146},{"$f":"Ops!AL1069","v":11906.668013167146},{"$f":"Ops!AM1069","v":11906.668013167146}]
[null,null,"Conta Reserva",null,"$ 000s",null,{"$f":"Debt!G295","v":0},{"$f":"Debt!H295","v":372.19894342036832},{"$f":"Debt!I295","v":388.65146198989015},{"$f":"Debt!J295","v":371.3939029366781},{"$f":"Debt!K295","v":355.15004930733954},{"$f":"Debt!L295","v":339.05484543205347},{"$f":"Debt!M295","v":438.99291696153415},{"$f":"Debt!N295","v":543.94195127522119},{"$f":"Debt!O295","v":511.22548969453146},{"$f":"Debt!P295","v":496.55943462376052},{"$f":"Debt!Q295","v":494.54655799442588},{"$f":"Debt!R295","v":460.66804293841795},{"$f":"Debt!S295","v":424.94780581411464},{"$f":"Debt!T295","v":505.73016887344329},{"$f":"Debt!U295","v":1455.3188767541342},{"$f":"Debt!V295","v":3.9796692841428012},{"$f":"Debt!W295","v":4.2294462500274728},{"$f":"Debt!X295","v":4.5245996922967029},{"$f":"Debt!Y295","v":4.8561437044750244},{"$f":"Debt!Z295","v":23.940903908926074},{"$f":"Debt!AA295","v":170.45176356768826},{"$f":"Debt!AB295","v":303.55230479711707},{"$f":"Debt!AC295","v":285.2394465171709},{"$f":"Debt!AD295","v":267.30693608222475},{"$f":"Debt!AE295","v":251.5454081802786},{"$f":"Debt!AF295","v":237.09974745453238},{"$f":"Debt!AG295","v":219.81903020545292},{"$f":"Debt!AH295","v":329.87688584337337},{"$f":"Debt!AI295","v":1379.4803123837937},{"$f":"Debt!AJ295","v":0},{"$f":"Debt!AK295","v":0},{"$f":"Debt!AL295","v":0},{"$f":"Debt!AM295","v":0}]
[null,null,"Contas a Receber",null,"$ 000s",null,{"$f":"Ops!G372","v":754.67649194595708},{"$f":"Ops!H372","v":797.93250613775319},{"$f":"Ops!I372","v":984.53399863019524},{"$f":"Ops!J372","v":1155.6996953333946},{"$f":"Ops!K372","v":1163.1650019678098},{"$f":"Ops!L372","v":1177.3258782419821},{"$f":"Ops!M372","v":1187.7321821501096},{"$f":"Ops!N372","v":1238.758461496632},{"$f":"Ops!O372","v":1205.6031375360767},{"$f":"Ops!P372","v":1219.9141504581712},{"$f":"Ops!Q372","v":1236.8948174440329},{"$f":"Ops!R372","v":1242.1415644050821},{"$f":"Ops!S372","v":1249.5786746625361},{"$f":"Ops!T372","v":1264.0800142182857},{"$f":"Ops!U372","v":1321.0696025722486},{"$f":"Ops!V372","v":1293.5869452207178},{"$f":"Ops!W372","v":1302.1311807496425},{"$f":"Ops!X372","v":1318.1735522181252},{"$f":"Ops!Y372","v":1331.4923831806723},{"$f":"Ops!Z372","v":1344.2927590508725},{"$f":"Ops!AA372","v":1358.5894160473749},{"$f":"Ops!AB372","v":1409.366935528506},{"$f":"Ops!AC372","v":1380.384189600218},{"$f":"Ops!AD372","v":1392.5569617221631},{"$f":"Ops!AE372","v":1402.4827717991311},{"$f":"Ops!AF372","v":1419.1159674747548},{"$f":"Ops!AG372","v":1431.2347941685339},{"$f":"Ops!AH372","v":1443.8441821770332},{"$f":"Ops!AI372","v":1492.9609743923734},{"$f":"Ops!AJ372","v":0},{"$f":"Ops!AK372","v":0},{"$f":"Ops!AL372","v":0},{"$f":"Ops!AM372","v":0}]
[null,null,"Total",null,"$ 000s",null,{"$f":"SUM(G121:G123)","v":754.67649194595708},1170.1314495581214,1373.1854606200855,2267.1558832173159,3317.8751842655838,4014.4577020547617,3626.8492564615094,3114.549486520018,2546.5283507074291,2219.3156822614819,1927.1351700376856,1783.9562532054283,1761.2552018807921,1862.4999758601687,2968.4570007427737,1297.5666145048606,1382.3431050475438,1395.3103954843959,1403.6168907867827,1431.0893268506709,1591.8687509817989,2024.2553030173792,3003.0033091900723,4185.941998432907,5608.0286766655245,7214.5905697760691,8730.1541177248746,10542.533748343576,13012.499171495752,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146]
[]
[null,null,"Ativo financeiro (IFRIC 12)",null,"$ 000s",null,{"$f":"Ops!G1030","v":1771.7855399999999},{"$f":"Ops!H1030","v":2012.9319207268368},{"$f":"Ops!I1030","v":2014.3629105598563},{"$f":"Ops!J1030","v":2031.0872919189417},{"$f":"Ops!K1030","v":2028.924760629794},{"$f":"Ops!L1030","v":2077.7135819297773},{"$f":"Ops!M1030","v":2107.489397146649},{"$f":"Ops!N1030","v":2097.8713780049575},{"$f":"Ops!O1030","v":2085.2338544651466},{"$f":"Ops!P1030","v":2086.2325882275481},{"$f":"Ops!Q1030","v":2821.1526434515717},{"$f":"Ops!R1030","v":2838.2681496779596},{"$f":"Ops!S1030","v":2815.3931608128796},{"$f":"Ops!T1030","v":2768.0923329225898},{"$f":"Ops!U1030","v":2712.7945962195872},{"$f":"Ops!V1030","v":2718.6548883992646},{"$f":"Ops!W1030","v":2662.2086738570674},{"$f":"Ops!X1030","v":2574.290836625295},{"$f":"Ops!Y1030","v":2491.2718959114172},{"$f":"Ops!Z1030","v":2375.9510633074556},{"$f":"Ops!AA1030","v":2999.7679839045422},{"$f":"Ops!AB1030","v":2868.9459955688035},{"$f":"Ops!AC1030","v":2639.4580092379961},{"$f":"Ops!AD1030","v":2380.5863815993403},{"$f":"Ops!AE1030","v":2106.5671781742012},{"$f":"Ops!AF1030","v":1829.0984706743707},{"$f":"Ops!AG1030","v":1466.4216939851503},{"$f":"Ops!AH1030","v":1049.3901366809837},{"$f":"Ops!AI1030","v":554.26311070103895},{"$f":"Ops!AJ1030","v":0},{"$f":"Ops!AK1030","v":0},{"$f":"Ops!AL1030","v":0},{"$f":"Ops!AM1030","v":0}]
[null,null,"Ativo intangivel (IFRIC 12)",null,"$ 000s",null,{"$f":"Ops!G1047","v":5453.6131049999995},{"$f":"Ops!H1047","v":5712.5087479573622},{"$f":"Ops!I1047","v":8007.4148127850985},{"$f":"Ops!J1047","v":8025.7311595947604},{"$f":"Ops!K1047","v":8059.4417655685056},{"$f":"Ops!L1047","v":8074.0599559547345},{"$f":"Ops!M1047","v":8067.6255563833756},{"$f":"Ops!N1047","v":13393.020708573771},{"$f":"Ops!O1047","v":13340.334511770629},{"$f":"Ops!P1047","v":13269.202910220336},{"$f":"Ops!Q1047","v":13228.891083374292},{"$f":"Ops!R1047","v":13106.55106807735},{"$f":"Ops!S1047","v":12953.078129311336},{"$f":"Ops!T1047","v":12768.845620621749},{"$f":"Ops!U1047","v":17883.098746350592},{"$f":"Ops!V1047","v":17514.940939344186},{"$f":"Ops!W1047","v":17067.255834848129},{"$f":"Ops!X1047","v":16537.951608593048},{"$f":"Ops!Y1047","v":15928.232817965727},{"$f":"Ops!Z1047","v":15228.413073569143},{"$f":"Ops!AA1047","v":14469.920629721424},{"$f":"Ops!AB1047","v":18886.702698160898},{"$f":"Ops!AC1047","v":17416.698085810429},{"$f":"Ops!AD1047","v":15739.110479285257},{"$f":"Ops!AE1047","v":13845.371319654474},{"$f":"Ops!AF1047","v":11716.439738361638},{"$f":"Ops!AG1047","v":9285.0764316154964},{"$f":"Ops!AH1047","v":6548.8184178417232},{"$f":"Ops!AI1047","v":8810.5008714610703},{"$f":"Ops!AJ1047","v":0},{"$f":"Ops!AK1047","v":0},{"$f":"Ops!AL1047","v":0},{"$f":"Ops!AM1047","v":0}]
[null,null,"Imposto Diferido (Ativo)",null,"$ 000s",null,{"$f":"Ops!G1000","v":0},{"$f":"Ops!H1000","v":0},{"$f":"Ops!I1000","v":0},{"$f":"Ops!J1000","v":0},{"$f":"Ops!K1000","v":0},{"$f":"Ops!L1000","v":0},{"$f":"Ops!M1000","v":0},{"$f":"Ops!N1000","v":0},{"$f":"Ops!O1000","v":0},{"$f":"Ops!P1000","v":0},{"$f":"Ops!Q1000","v":0},{"$f":"Ops!R1000","v":0},{"$f":"Ops!S1000","v":0},{"$f":"Ops!T1000","v":0},{"$f":"Ops!U1000","v":0},{"$f":"Ops!V1000","v":0},{"$f":"Ops!W1000","v":0},{"$f":"Ops!X1000","v":0},{"$f":"Ops!Y1000","v":0},{"$f":"Ops!Z1000","v":0},{"$f":"Ops!AA1000","v":0},{"$f":"Ops!AB1000","v":0},{"$f":"Ops!AC1000","v":0},{"$f":"Ops!AD1000","v":0},{"$f":"Ops!AE1000","v":0},{"$f":"Ops!AF1000","v":0},{"$f":"Ops!AG1000","v":176.55656111572637},{"$f":"Ops!AH1000","v":1078.1516985898547},{"$f":"Ops!AI1000","v":1816.5644084322316},{"$f":"Ops!AJ1000","v":2650.4756162030963},{"$f":"Ops!AK1000","v":2650.4756162030963},{"$f":"Ops!AL1000","v":2650.4756162030963},{"$f":"Ops!AM1000","v":2650.4756162030963}]
[null,null,"Total de Ativos",null,"$ 000s",null,{"$f":"SUM(G126:G128)+G124","v":7980.0751369459567},{"$f":"SUM(H126:H128)+H124","v":8895.5721182423204},11394.963183965039,12323.974334731018,13406.241710463884,14166.231239939274,13801.964209991535,18605.441573098746,17972.096716943204,17574.751180709369,17977.178896863552,17728.77547096074,{"$f":"SUM(S126:S128)+S124","v":17529.726492005007},17399.437929404507,23564.350343312952,21531.162442248311,21111.807613752742,20507.552840702741,19823.121604663927,19035.45346372727,19061.557364607765,23779.903996747082,23059.159404238497,22305.638859317503,21559.967174494202,20760.128778812079,19658.208804441249,19218.894001456138,24193.827562090093,14557.143629370243,14557.143629370243,14557.143629370243,14557.143629370243]
[]
[null,null,"Passivo"]
[null,null,"Imposto Diferido (Passivo)",null,"$ 000s",null,{"$f":"Ops!G995","v":0},{"$f":"Ops!H995","v":0},{"$f":"Ops!I995","v":0},{"$f":"Ops!J995","v":174.65364571782277},{"$f":"Ops!K995","v":378.85340653433366},{"$f":"Ops!L995","v":331.78128520653507},{"$f":"Ops!M995","v":310.78842950207905},{"$f":"Ops!N995","v":443.23688495492451},{"$f":"Ops!O995","v":572.93581062278474},{"$f":"Ops!P995","v":920.77933192663818},{"$f":"Ops!Q995","v":1331.228779274257},{"$f":"Ops!R995","v":1756.6408488129582},{"$f":"Ops!S995","v":1915.0730560398906},{"$f":"Ops!T995","v":2007.5010172941081},{"$f":"Ops!U995","v":2139.8797287686066},{"$f":"Ops!V995","v":2214.5527039279259},{"$f":"Ops!W995","v":2409.2068808927797},{"$f":"Ops!X995","v":2576.4014504246097},{"$f":"Ops!Y995","v":2710.7330182619621},{"$f":"Ops!Z995","v":2446.1347310020142},{"$f":"Ops!AA995","v":2169.8229414075513},{"$f":"Ops!AB995","v":2059.280582370799},{"$f":"Ops!AC995","v":1767.936992117073},{"$f":"Ops!AD995","v":1449.8711137507989},{"$f":"Ops!AE995","v":1100.8857064064425},{"$f":"Ops!AF995","v":667.09961362187823},{"$f":"Ops!AG995","v":0},{"$f":"Ops!AH995","v":0},{"$f":"Ops!AI995","v":0},{"$f":"Ops!AJ995","v":0},{"$f":"Ops!AK995","v":0},{"$f":"Ops!AL995","v":0},{"$f":"Ops!AM995","v":0}]
[null,null,"Contas a pagar",null,"$ 000s",null,{"$f":"Ops!G380","v":358.42179133864192},{"$f":"Ops!H380","v":378.4206455614875},{"$f":"Ops!I380","v":397.43752227381628},{"$f":"Ops!J380","v":416.45439898614507},{"$f":"Ops!K380","v":415.31654543700262},{"$f":"Ops!L380","v":416.45439898614507},{"$f":"Ops!M380","v":416.45439898614507},{"$f":"Ops!N380","v":416.45439898614507},{"$f":"Ops!O380","v":415.31654543700262},{"$f":"Ops!P380","v":416.45439898614507},{"$f":"Ops!Q380","v":416.45439898614507},{"$f":"Ops!R380","v":416.45439898614507},{"$f":"Ops!S380","v":415.31654543700262},{"$f":"Ops!T380","v":416.45439898614507},{"$f":"Ops!U380","v":416.45439898614507},{"$f":"Ops!V380","v":416.45439898614507},{"$f":"Ops!W380","v":415.31654543700262},{"$f":"Ops!X380","v":416.45439898614507},{"$f":"Ops!Y380","v":416.45439898614507},{"$f":"Ops!Z380","v":416.45439898614507},{"$f":"Ops!AA380","v":415.31654543700262},{"$f":"Ops!AB380","v":416.45439898614507},{"$f":"Ops!AC380","v":416.45439898614507},{"$f":"Ops!AD380","v":416.45439898614507},{"$f":"Ops!AE380","v":435.70770220421588},{"$f":"Ops!AF380","v":436.90142193628219},{"$f":"Ops!AG380","v":436.90142193628219},{"$f":"Ops!AH380","v":436.90142193628219},{"$f":"Ops!AI380","v":435.70770220421588},{"$f":"Ops!AJ380","v":0},{"$f":"Ops!AK380","v":0},{"$f":"Ops!AL380","v":0},{"$f":"Ops!AM380","v":0}]
[null,null,{"$f":"Ops!C388","v":"Obrigações sociais e trabalhistas"},null,"$ 000s",null,{"$f":"Ops!G388","v":214.42183171702737},{"$f":"Ops!H388","v":234.02616550255348},{"$f":"Ops!I388","v":253.04304221488226},{"$f":"Ops!J388","v":272.05991892721102},{"$f":"Ops!K388","v":271.31658581538801},{"$f":"Ops!L388","v":272.05991892721102},{"$f":"Ops!M388","v":272.05991892721102},{"$f":"Ops!N388","v":272.05991892721102},{"$f":"Ops!O388","v":271.31658581538801},{"$f":"Ops!P388","v":272.05991892721102},{"$f":"Ops!Q388","v":272.05991892721102},{"$f":"Ops!R388","v":272.05991892721102},{"$f":"Ops!S388","v":271.31658581538801},{"$f":"Ops!T388","v":272.05991892721102},{"$f":"Ops!U388","v":272.05991892721102},{"$f":"Ops!V388","v":272.05991892721102},{"$f":"Ops!W388","v":271.31658581538801},{"$f":"Ops!X388","v":272.05991892721102},{"$f":"Ops!Y388","v":272.05991892721102},{"$f":"Ops!Z388","v":272.05991892721102},{"$f":"Ops!AA388","v":271.31658581538801},{"$f":"Ops!AB388","v":272.05991892721102},{"$f":"Ops!AC388","v":272.05991892721102},{"$f":"Ops!AD388","v":272.05991892721102},{"$f":"Ops!AE388","v":271.31658581538801},{"$f":"Ops!AF388","v":272.05991892721102},{"$f":"Ops!AG388","v":272.05991892721102},{"$f":"Ops!AH388","v":272.05991892721102},{"$f":"Ops!AI388","v":271.31658581538801},{"$f":"Ops!AJ388","v":0},{"$f":"Ops!AK388","v":0},{"$f":"Ops!AL388","v":0},{"$f":"Ops!AM388","v":0}]
[null,null,"Dívida Senior - Comercial",null,"$ 000s",null,{"$f":"Debt!G78","v":4984.0394365845004},{"$f":"Debt!H78","v":5119.9079646788787},{"$f":"Debt!I78","v":5944.2848806601478},{"$f":"Debt!J78","v":5498.2238113426056},{"$f":"Debt!K78","v":5054.3893983389598},{"$f":"Debt!L78","v":4632.6125977088705},{"$f":"Debt!M78","v":4191.3881227944366},{"$f":"Debt!N78","v":6687.8108763346863},{"$f":"Debt!O78","v":5851.834516792851},{"$f":"Debt!P78","v":5027.0497710611762},{"$f":"Debt!Q78","v":4639.7774921711934},{"$f":"Debt!R78","v":3741.65942214592},{"$f":"Debt!S78","v":2817.4361804196019},{"$f":"Debt!T78","v":1881.8464045868272},{"$f":"Debt!U78","v":3901.659187008403},{"$f":"Debt!V78","v":52.951641000000109},{"$f":"Debt!W78","v":64.761838928571535},{"$f":"Debt!X78","v":59.780159010989117},{"$f":"Debt!Y78","v":67.22100209340671},{"$f":"Debt!Z78","v":64.959847903097014},{"$f":"Debt!AA78","v":542.46810711278738},{"$f":"Debt!AB78","v":3730.3228799891444},{"$f":"Debt!AC78","v":3267.8823659905015},{"$f":"Debt!AD78","v":2801.0420279918585},{"$f":"Debt!AE78","v":2348.9619329932157},{"$f":"Debt!AF78","v":1923.8533103945724},{"$f":"Debt!AG78","v":1454.6325947959294},{"$f":"Debt!AH78","v":982.17758619728625},{"$f":"Debt!AI78","v":3698.3386390986429},{"$f":"Debt!AJ78","v":0},{"$f":"Debt!AK78","v":0},{"$f":"Debt!AL78","v":0},{"$f":"Debt!AM78","v":0}]
[null,null,"Passivo total",null,"$ 000s",null,{"$f":"SUM(G132:G135)","v":5556.8830596401694},5732.3547757429196,6594.7654451488461,6361.3917749737848,6119.8759361256843,5652.9082008287614,5190.6908702098717,7819.5620792029667,7111.4034586680264,6636.3434209011702,6659.5205893588063,6186.8145888722338,5419.1423677118837,4577.8617397942917,6730.0532336903652,2956.0186628412821,3160.6018510737422,3324.6959273489551,3466.4683382687249,3199.6088968184672,3398.9241797727295,6478.1177802733,5724.3336760209313,4939.4274596560135,4156.8719274192617,3299.9142648799439,2163.5939356594226,1691.1389270607795,4405.3629271182472,0,0,0,0]
[]
[null,null,"Patrimônio Líquido"]
[null,null,"Capital Social",null,"$ 000s",null,{"$f":"Ops!G1062","v":3829.2203576239749},{"$f":"Ops!H1062","v":6426.2581058085216},{"$f":"Ops!I1062","v":8272.7774207486855},{"$f":"Ops!J1062","v":8280.2384966221271},{"$f":"Ops!K1062","v":8289.8057663609525},{"$f":"Ops!L1062","v":8314.9478628099205},{"$f":"Ops!M1062","v":8329.639052714223},{"$f":"Ops!N1062","v":10304.394082688792},{"$f":"Ops!O1062","v":10304.394082688792},{"$f":"Ops!P1062","v":10311.855158562234},{"$f":"Ops!Q1062","v":10612.234724975709},{"$f":"Ops!R1062","v":10632.126343915019},{"$f":"Ops!S1062","v":10639.58741978846},{"$f":"Ops!T1062","v":10641.957831548745},{"$f":"Ops!U1062","v":12615.781821358738},{"$f":"Ops!V1062","v":13057.894127213356},{"$f":"Ops!W1062","v":13068.289099213356},{"$f":"Ops!X1062","v":13068.289099213356},{"$f":"Ops!Y1062","v":13076.570781213357},{"$f":"Ops!Z1062","v":13079.137345213358},{"$f":"Ops!AA1062","v":13401.806841213358},{"$f":"Ops!AB1062","v":15567.226179213358},{"$f":"Ops!AC1062","v":15569.792743213358},{"$f":"Ops!AD1062","v":15569.792743213358},{"$f":"Ops!AE1062","v":15579.632905213359},{"$f":"Ops!AF1062","v":15609.422081213359},{"$f":"Ops!AG1062","v":15617.250489213358},{"$f":"Ops!AH1062","v":15625.532171213359},{"$f":"Ops!AI1062","v":17763.698735213358},{"$f":"Ops!AJ1062","v":17763.698735213358},{"$f":"Ops!AK1062","v":17763.698735213358},{"$f":"Ops!AL1062","v":17763.698735213358},{"$f":"Ops!AM1062","v":17763.698735213358}]
[null,null,"Reserva Legal",null,"$ 000s",null,{"$f":"Ops!G1094","v":0},{"$f":"Ops!H1094","v":0},{"$f":"Ops!I1094","v":0},{"$f":"Ops!J1094","v":57.746187253379937},{"$f":"Ops!K1094","v":123.45698449548698},{"$f":"Ops!L1094","v":198.3751763005923},{"$f":"Ops!M1094","v":281.63428706744082},{"$f":"Ops!N1094","v":481.48541120699076},{"$f":"Ops!O1094","v":556.29917558638999},{"$f":"Ops!P1094","v":626.5526012459643},{"$f":"Ops!Q1094","v":705.42358252903443},{"$f":"Ops!R1094","v":786.57022839096271},{"$f":"Ops!S1094","v":873.29894979510414},{"$f":"Ops!T1094","v":965.98874256354384},{"$f":"Ops!U1094","v":1158.0572639799348},{"$f":"Ops!V1094","v":1222.9939821764258},{"$f":"Ops!W1094","v":1298.9764602242999},{"$f":"Ops!X1094","v":1371.5887037982736},{"$f":"Ops!Y1094","v":1438.8570676999088},{"$f":"Ops!Z1094","v":1501.7127315907812},{"$f":"Ops!AA1094","v":1564.5403029575173},{"$f":"Ops!AB1094","v":1734.5600372604245},{"$f":"Ops!AC1094","v":1765.0329850042108},{"$f":"Ops!AD1094","v":1796.4186564481349},{"$f":"Ops!AE1094","v":1823.4623418615827},{"$f":"Ops!AF1094","v":1850.7924327187784},{"$f":"Ops!AG1094","v":1877.3643795684686},{"$f":"Ops!AH1094","v":1902.2229031819986},{"$f":"Ops!AI1094","v":2024.7658997584847},{"$f":"Ops!AJ1094","v":2024.7658997584847},{"$f":"Ops!AK1094","v":2024.7658997584847},{"$f":"Ops!AL1094","v":2024.7658997584847},{"$f":"Ops!AM1094","v":2024.7658997584847}]
[null,null,"Lucros Retidos",null,"$ 000s",null,{"$f":"G116","v":-1406.028280318189},{"$f":"H116","v":-3263.0407633091227},-3472.5796819324933,-2375.4021241182745,-1126.8969765182405,0,0,0,0,0,0,123.26430978252068,597.6977547095612,1213.6296154979295,3060.4580242839174,4294.2556700172463,3583.9402032413427,2742.9791103421539,1841.2254174819382,1254.9944901046667,696.28604066416085,0,-4.6185277824406512E-14,-8.1712414612411521E-14,7.1054273576010019E-15,-2.8421709430404007E-14,-5.6843418860808015E-14,-2.4868995751603507E-14,-2.4868995751603507E-14,{"$f":"AJ116","v":-5231.3210056016042},-5231.3210056016042,-5231.3210056016042,-5231.3210056016042]
[null,null,"Total Patrimônio Líquido",null,"$ 000s",null,{"$f":"SUM(G139:G141)","v":2423.1920773057859},3163.2173424993989,4800.1977388161922,5962.582559757233,7286.3657743381991,8513.3230391105135,8611.2733397816646,10785.879493895784,10860.693258275182,10938.407759808199,11317.658307504744,11541.960882088502,12110.584124293126,12821.576189610219,16834.297109622592,18575.14377940703,17951.205762678997,17182.856913353782,16356.653266395206,15835.844566908807,15662.633184835036,17301.786216473782,17334.825728217569,17366.211399661493,17403.09524707494,17460.214513932136,17494.614868781828,17527.755074395358,19788.464634971842,14557.143629370239,14557.143629370239,14557.143629370239,{"$f":"SUM(AM139:AM141)","v":14557.143629370239}]
[]
[null,null,"Check",null,null,{"$f":"SUM(G144:AJ144)","v":0},{"$f":"ROUND(G129-G136-G142,0)","v":0},{"$f":"ROUND(H129-H136-H142,0)","v":0},{"$f":"ROUND(I129-I136-I142,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Usos e fontes","index":3,"n_rows":24,"n_cols":39,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Usos e fontes total"]
[]
[null,"Usos e Fontes","Unit","Total",{"$f":"DFs!G8","v":1},{"$f":"DFs!H8","v":2},{"$f":"DFs!I8","v":3},{"$f":"DFs!J8","v":4},{"$f":"DFs!K8","v":5},{"$f":"DFs!L8","v":6},{"$f":"DFs!M8","v":7},{"$f":"DFs!N8","v":8},{"$f":"DFs!O8","v":9},{"$f":"DFs!P8","v":10},{"$f":"DFs!Q8","v":11},{"$f":"DFs!R8","v":12},{"$f":"DFs!S8","v":13},{"$f":"DFs!T8","v":14},{"$f":"DFs!U8","v":15},{"$f":"DFs!V8","v":16},{"$f":"DFs!W8","v":17},{"$f":"DFs!X8","v":18},{"$f":"DFs!Y8","v":19},{"$f":"DFs!Z8","v":20},{"$f":"DFs!AA8","v":21},{"$f":"DFs!AB8","v":22},{"$f":"DFs!AC8","v":23},{"$f":"DFs!AD8","v":24},{"$f":"DFs!AE8","v":25},{"$f":"DFs!AF8","v":26},{"$f":"DFs!AG8","v":27},{"$f":"DFs!AH8","v":28},{"$f":"DFs!AI8","v":29},{"$f":"DFs!AJ8","v":30}]
[]
[null,"Custos","$ 000s",{"$f":"SUM(E5:AH5)","v":-382724.90214211383},{"$f":"DFs!G40","v":-9895.3798031906972},{"$f":"DFs!H40","v":-11108.379979260766},{"$f":"DFs!I40","v":-11466.990698276637},{"$f":"DFs!J40","v":-11773.039407575392},{"$f":"DFs!K40","v":-11815.548586303928},{"$f":"DFs!L40","v":-11855.167520926088},{"$f":"DFs!M40","v":-11877.621502299717},{"$f":"DFs!N40","v":-11915.073252734777},{"$f":"DFs!O40","v":-11923.222385925596},{"$f":"DFs!P40","v":-11946.495278015685},{"$f":"DFs!Q40","v":-11972.169406233863},{"$f":"DFs!R40","v":-11993.739126821589},{"$f":"DFs!S40","v":-12017.57477319496},{"$f":"DFs!T40","v":-12041.726939572125},{"$f":"DFs!U40","v":-12756.778874806032},{"$f":"DFs!V40","v":-12910.432211860507},{"$f":"DFs!W40","v":-13081.589209905958},{"$f":"DFs!X40","v":-13255.984468241495},{"$f":"DFs!Y40","v":-13482.543857377406},{"$f":"DFs!Z40","v":-13663.51725883015},{"$f":"DFs!AA40","v":-13706.521155368249},{"$f":"DFs!AB40","v":-13761.370672408188},{"$f":"DFs!AC40","v":-13786.605311082714},{"$f":"DFs!AD40","v":-13828.43550468924},{"$f":"DFs!AE40","v":-14037.159936878841},{"$f":"DFs!AF40","v":-14080.048982496619},{"$f":"DFs!AG40","v":-14123.05000630607},{"$f":"DFs!AH40","v":-14166.708017647477},{"$f":"DFs!AI40","v":-14226.775635882046},{"$f":"DFs!AJ40","v":-14255.252378000954}]
[null,"Investimentos","$ 000s",-33226.929577229996,{"$f":"DFs!G49","v":-7225.3986449999993},{"$f":"DFs!H49","v":-245.18614500000001},{"$f":"DFs!I49","v":-2147.6074422299998},{"$f":"DFs!J49","v":-20.196204999999999},{"$f":"DFs!K49","v":-25.897410000000001},{"$f":"DFs!L49","v":-68.056530000000009},{"$f":"DFs!M49","v":-39.767225000000003},{"$f":"DFs!N49","v":-5345.4164099999998},{"$f":"DFs!O49","v":0},{"$f":"DFs!P49","v":-20.196204999999999},{"$f":"DFs!Q49","v":-813.09014999999999},{"$f":"DFs!R49","v":-53.844140000000003},{"$f":"DFs!S49","v":-20.196204999999999},{"$f":"DFs!T49","v":-6.4164099999999999},{"$f":"DFs!U49","v":-5342.8962000000001},{"$f":"DFs!V49","v":-88.252735000000001},{"$f":"DFs!W49","v":-25.98743},{"$f":"DFs!X49","v":0},{"$f":"DFs!Y49","v":-20.704204999999998},{"$f":"DFs!Z49","v":-6.4164099999999999},{"$f":"DFs!AA49","v":-806.67374000000007},{"$f":"DFs!AB49","v":-5413.5483450000002},{"$f":"DFs!AC49","v":-6.4164099999999999},{"$f":"DFs!AD49","v":0},{"$f":"DFs!AE49","v":-24.600404999999999},{"$f":"DFs!AF49","v":-74.472939999999994},{"$f":"DFs!AG49","v":-19.571020000000001},{"$f":"DFs!AH49","v":-20.704204999999998},{"$f":"DFs!AI49","v":-5345.4164099999998},{"$f":"DFs!AJ49","v":0}]
[null,"Imposto de renda pago","$ 000s",-16393.238586488922,{"$f":"DFs!G60","v":0},{"$f":"DFs!H60","v":0},{"$f":"DFs!I60","v":0},{"$f":"DFs!J60","v":-154.57450562874999},{"$f":"DFs!K60","v":-174.7810723494072},{"$f":"DFs!L60","v":-483.56896252504447},{"$f":"DFs!M60","v":-509.59307519290633},{"$f":"DFs!N60","v":-398.05233301363421},{"$f":"DFs!O60","v":-306.14558672838677},{"$f":"DFs!P60","v":-332.30311431933814},{"$f":"DFs!Q60","v":-365.79702647795261},{"$f":"DFs!R60","v":-374.28064540237733},{"$f":"DFs!S60","v":-698.77280117937346},{"$f":"DFs!T60","v":-826.19414605697875},{"$f":"DFs!U60","v":-681.6326669731659},{"$f":"DFs!V60","v":-558.00836383483011},{"$f":"DFs!W60","v":-551.83196049809135},{"$f":"DFs!X60","v":-544.56794001820299},{"$f":"DFs!Y60","v":-522.37278751282975},{"$f":"DFs!Z60","v":-875.83846068105788},{"$f":"DFs!AA60","v":-887.26252488810599},{"$f":"DFs!AB60","v":-703.01795360003723},{"$f":"DFs!AC60","v":-568.94365791697851},{"$f":"DFs!AD60","v":-605.0697659703402},{"$f":"DFs!AE60","v":-591.25368130108984},{"$f":"DFs!AF60","v":-679.00521070718605},{"$f":"DFs!AG60","v":-1081.0641119768375},{"$f":"DFs!AH60","v":-1121.3496231892855},{"$f":"DFs!AI60","v":-964.04540077586921},{"$f":"DFs!AJ60","v":-833.91120777086462}]
[null,{"$f":"DFs!C72","v":"Depósitos Conta Reserva"},"$ 000s",-3083.1435564643925,{"$f":"DFs!G72","v":0},{"$f":"DFs!H72","v":-372.19894342036832},{"$f":"DFs!I72","v":-16.452518569521828},{"$f":"DFs!J72","v":0},{"$f":"DFs!K72","v":0},{"$f":"DFs!L72","v":0},{"$f":"DFs!M72","v":-99.938071529480681},{"$f":"DFs!N72","v":-104.94903431368704},{"$f":"DFs!O72","v":0},{"$f":"DFs!P72","v":0},{"$f":"DFs!Q72","v":0},{"$f":"DFs!R72","v":0},{"$f":"DFs!S72","v":0},{"$f":"DFs!T72","v":-80.782363059328645},{"$f":"DFs!U72","v":-949.58870788069089},{"$f":"DFs!V72","v":0},{"$f":"DFs!W72","v":-0.24977696588467158},{"$f":"DFs!X72","v":-0.29515344226923013},{"$f":"DFs!Y72","v":-0.33154401217832152},{"$f":"DFs!Z72","v":-19.084760204451051},{"$f":"DFs!AA72","v":-146.51085965876217},{"$f":"DFs!AB72","v":-133.10054122942881},{"$f":"DFs!AC72","v":0},{"$f":"DFs!AD72","v":0},{"$f":"DFs!AE72","v":0},{"$f":"DFs!AF72","v":0},{"$f":"DFs!AG72","v":0},{"$f":"DFs!AH72","v":-110.05785563792045},{"$f":"DFs!AI72","v":-1049.6034265404203},{"$f":"DFs!AJ72","v":0}]
[null,{"$f":"DFs!C65","v":"Pagamento de Juros"},"$ 000s",-13223.981329257504,{"$f":"DFs!G65","v":-618.0208901364781},{"$f":"DFs!H65","v":-609.26904779678648},{"$f":"DFs!I65","v":-750.889118498328},{"$f":"DFs!J65","v":-708.70170284196672},{"$f":"DFs!K65","v":-655.99639119815038},{"$f":"DFs!L65","v":-605.96020261847696},{"$f":"DFs!M65","v":-553.90327652527344},{"$f":"DFs!N65","v":-851.26895946299851},{"$f":"DFs!O65","v":-795.84949428382765},{"$f":"DFs!P65","v":-697.70010954175848},{"$f":"DFs!Q65","v":-651.83667536108533},{"$f":"DFs!R65","v":-555.68417554903886},{"$f":"DFs!S65","v":-446.5892732787737},{"$f":"DFs!T65","v":-335.69802396914332},{"$f":"DFs!U65","v":-576.26730432691613},{"$f":"DFs!V65","v":-464.29744325399992},{"$f":"DFs!W65","v":-8.156747781},{"$f":"DFs!X65","v":-7.7066588325000005},{"$f":"DFs!Y65","v":-8.5921191593076909},{"$f":"DFs!Z65","v":-8.4574309231153837},{"$f":"DFs!AA65","v":-65.326726936468532},{"$f":"DFs!AB65","v":-451.08105657942167},{"$f":"DFs!AC65","v":-444.36655439270817},{"$f":"DFs!AD65","v":-388.87800155286965},{"$f":"DFs!AE65","v":-335.08047024803119},{"$f":"DFs!AF65","v":-284.84383794219264},{"$f":"DFs!AG65","v":-230.33591476495411},{"$f":"DFs!AH65","v":-174.57955901771558},{"$f":"DFs!AI65","v":-498.54186443147705},{"$f":"DFs!AJ65","v":-440.10229805273849}]
[null,{"$f":"DFs!C66","v":"Pagamento de Principal"},"$ 000s",-19936.157746337998,{"$f":"DFs!G66","v":0},{"$f":"DFs!H66","v":0},{"$f":"DFs!I66","v":-365.70771176277702},{"$f":"DFs!J66","v":-457.25268312770368},{"$f":"DFs!K66","v":-458.18531761188382},{"$f":"DFs!L66","v":-459.48994530354179},{"$f":"DFs!M66","v":-463.26125977088702},{"$f":"DFs!N66","v":-465.70979142160405},{"$f":"DFs!O66","v":-835.97635954183579},{"$f":"DFs!P66","v":-835.9763595418359},{"$f":"DFs!Q66","v":-837.84162851019607},{"$f":"DFs!R66","v":-927.95549843423873},{"$f":"DFs!S66","v":-935.41485553647999},{"$f":"DFs!T66","v":-939.14539347320067},{"$f":"DFs!U66","v":-940.92320229341362},{"$f":"DFs!V66","v":-3901.659187008403},{"$f":"DFs!W66","v":-3.7822600714285719},{"$f":"DFs!X66","v":-4.9816799175824178},{"$f":"DFs!Y66","v":-4.9816799175824178},{"$f":"DFs!Z66","v":-6.1110001903096904},{"$f":"DFs!AA66","v":-6.4959847903096897},{"$f":"DFs!AB66","v":-60.274234123643026},{"$f":"DFs!AC66","v":-466.29035999864305},{"$f":"DFs!AD66","v":-466.84033799864307},{"$f":"DFs!AE66","v":-466.84033799864307},{"$f":"DFs!AF66","v":-469.79238659864313},{"$f":"DFs!AG66","v":-480.9633275986431},{"$f":"DFs!AH66","v":-484.87753159864315},{"$f":"DFs!AI66","v":-491.08879309864312},{"$f":"DFs!AJ66","v":-3698.3386390986429}]
[null,{"$f":"DFs!C79","v":"Fiança Bancária"},"$ 000s",-1059.8308275259424,{"$f":"DFs!G79","v":-99.680788731690015},{"$f":"DFs!H79","v":-102.39815929357758},{"$f":"DFs!I79","v":-118.88569761320296},{"$f":"DFs!J79","v":-109.96447622685211},{"$f":"DFs!K79","v":-101.0877879667792},{"$f":"DFs!L79","v":-92.652251954177416},{"$f":"DFs!M79","v":-83.827762455888731},{"$f":"DFs!N79","v":-133.75621752669372},{"$f":"DFs!O79","v":-117.03669033585702},{"$f":"DFs!P79","v":-100.54099542122353},{"$f":"DFs!Q79","v":0},{"$f":"DFs!R79","v":0},{"$f":"DFs!S79","v":0},{"$f":"DFs!T79","v":0},{"$f":"DFs!U79","v":0},{"$f":"DFs!V79","v":0},{"$f":"DFs!W79","v":0},{"$f":"DFs!X79","v":0},{"$f":"DFs!Y79","v":0},{"$f":"DFs!Z79","v":0},{"$f":"DFs!AA79","v":0},{"$f":"DFs!AB79","v":0},{"$f":"DFs!AC79","v":0},{"$f":"DFs!AD79","v":0},{"$f":"DFs!AE79","v":0},{"$f":"DFs!AF79","v":0},{"$f":"DFs!AG79","v":0},{"$f":"DFs!AH79","v":0},{"$f":"DFs!AI79","v":0},{"$f":"DFs!AJ79","v":0}]
[null,"Capital de Giro","$ 000s",0,{"$f":"DFs!G42","v":-181.83286889028778},{"$f":"DFs!H42","v":-3.6528261834244233},{"$f":"DFs!I42","v":-148.56773906778449},{"$f":"DFs!J42","v":-133.13194327854185},{"$f":"DFs!K42","v":-9.3464932953805828},{"$f":"DFs!L42","v":-12.27968961320687},{"$f":"DFs!M42","v":-10.406303908127484},{"$f":"DFs!N42","v":-51.026279346522415},{"$f":"DFs!O42","v":31.274137299589825},{"$f":"DFs!P42","v":-12.429826261129051},{"$f":"DFs!Q42","v":-16.980666985861717},{"$f":"DFs!R42","v":-5.2467469610492117},{"$f":"DFs!S42","v":-9.318296918419378},{"$f":"DFs!T42","v":-12.620152894784155},{"$f":"DFs!U42","v":-56.989588353962972},{"$f":"DFs!V42","v":27.482657351530861},{"$f":"DFs!W42","v":-10.425422189890128},{"$f":"DFs!X42","v":-14.161184807517316},{"$f":"DFs!Y42","v":-13.318830962547054},{"$f":"DFs!Z42","v":-12.800375870200241},{"$f":"DFs!AA42","v":-16.177843657467861},{"$f":"DFs!AB42","v":-48.89633282016564},{"$f":"DFs!AC42","v":28.982745928288068},{"$f":"DFs!AD42","v":-12.172772121945172},{"$f":"DFs!AE42","v":8.5841600292798148},{"$f":"DFs!AF42","v":-14.696142831734392},{"$f":"DFs!AG42","v":-12.118826693779056},{"$f":"DFs!AH42","v":-12.609388008499309},{"$f":"DFs!AI42","v":-51.053845059229502},{"$f":"DFs!AJ42","v":785.9366863727696}]
[null,{"$f":"DFs!C83","v":"Dividendos"},"$ 000s",-34997.972413478703,{"$f":"DFs!G83","v":0},{"$f":"DFs!H83","v":0},{"$f":"DFs!I83","v":0},{"$f":"DFs!J83","v":0},{"$f":"DFs!K83","v":0},{"$f":"DFs!L83","v":-296.5486677787606},{"$f":"DFs!M83","v":-1581.9231045701222},{"$f":"DFs!N83","v":-3797.1713586514479},{"$f":"DFs!O83","v":-1421.461523208585},{"$f":"DFs!P83","v":-1334.815087531912},{"$f":"DFs!Q83","v":-1498.5486443783332},{"$f":"DFs!R83","v":-1418.5219615941153},{"$f":"DFs!S83","v":-1173.4122617516466},{"$f":"DFs!T83","v":-1145.1742018119849},{"$f":"DFs!U83","v":-1802.4734981254408},{"$f":"DFs!V83","v":0},{"$f":"DFs!W83","v":-2153.982549685511},{"$f":"DFs!X83","v":-2220.5937208046903},{"$f":"DFs!Y83","v":-2179.8526069912868},{"$f":"DFs!Z83","v":-1780.4885413038478},{"$f":"DFs!AA83","v":-1752.4323054084884},{"$f":"DFs!AB83","v":-3926.6609924193949},{"$f":"DFs!AC83","v":-578.98600713193912},{"$f":"DFs!AD83","v":-596.32775743455716},{"$f":"DFs!AE83","v":-513.83002285550538},{"$f":"DFs!AF83","v":-519.27172628671735},{"$f":"DFs!AG83","v":-504.86699014411477},{"$f":"DFs!AH83","v":-472.31194865706925},{"$f":"DFs!AI83","v":-2328.3169349532341},{"$f":"DFs!AJ83","v":0}]
[null,"Aumento / Redução conta caixa","$ 000s",-11906.668013167146,{"$f":"-DFs!G121+DFs!F121","v":0},{"$f":"-DFs!H121+DFs!G121","v":0},{"$f":"-DFs!I121+DFs!H121","v":0},{"$f":"-DFs!J121+DFs!I121","v":-740.06228494724314},{"$f":"-DFs!K121+DFs!J121","v":-1059.497848043191},{"$f":"-DFs!L121+DFs!K121","v":-698.51684539029225},{"$f":"-DFs!M121+DFs!L121","v":497.95282103086083},{"$f":"-DFs!N121+DFs!M121","v":668.27508360170032},{"$f":"-DFs!O121+DFs!N121","v":502.14935027134402},{"$f":"-DFs!P121+DFs!O121","v":326.85762629727128},{"$f":"-DFs!Q121+DFs!P121","v":307.14830258032316},{"$f":"-DFs!R121+DFs!Q121","v":114.54714873729858},{"$f":"-DFs!S121+DFs!R121","v":-5.5820755422132606},{"$f":"-DFs!T121+DFs!S121","v":-5.9610713642982773},{"$f":"-DFs!U121+DFs!T121","v":-99.37872864795122},{"$f":"-DFs!V121+DFs!U121","v":192.06852141639092},{"$f":"-DFs!W121+DFs!V121","v":-75.982478047873883},{"$f":"-DFs!X121+DFs!W121","v":3.3702344738999273},{"$f":"-DFs!Y121+DFs!X121","v":5.3438796723385167},{"$f":"-DFs!Z121+DFs!Y121","v":4.4127000107630465},{"$f":"-DFs!AA121+DFs!Z121","v":2.8092524136582142E-2},{"$f":"-DFs!AB121+DFs!AA121","v":-248.50849132502026},{"$f":"-DFs!AC121+DFs!AB121","v":-1026.0436103809275},{"$f":"-DFs!AD121+DFs!AC121","v":-1188.6984275558357},{"$f":"-DFs!AE121+DFs!AD121","v":-1427.922396057596},{"$f":"-DFs!AF121+DFs!AE121","v":-1604.3743581606668},{"$f":"-DFs!AG121+DFs!AF121","v":-1520.725438504106},{"$f":"-DFs!AH121+DFs!AG121","v":-1689.71238697228},{"$f":"-DFs!AI121+DFs!AH121","v":-1371.2452043964167},{"$f":"-DFs!AJ121+DFs!AI121","v":-1766.6101284475608}]
[null,"Usos totais do projeto","$ 000s",-516552.82419206441,{"$f":"SUM(E5:E14)","v":-18020.312995949153},-12441.085100954922,-15015.100926018253,-14096.923208626453,-14300.340906768721,-14572.24061610959,-14722.288760221541,-22394.148552869665,-14866.268552453155,-14953.599349335609,-15849.115895366971,-15214.72514602511,-15306.860542401866,-15393.718702201844,-23206.928771407576,-17703.098762189817,-15911.987835145635,-16044.920571590359,-16227.353751260802,-16368.301537992367,-17387.373048183716,-24746.458619505298,-16848.669164975625,-17086.422567323432,-17388.103090310426,-17726.505585023759,-17972.695635988501,-18252.910515728887,-26326.087515137333,{"$f":"SUM(AH5:AH14)","v":-20208.277964997993},null,null,null,{"$f":"SUM(AL10:AL14)","v":0},0]
[]
[null,"Receitas ","$ 000s",{"$f":"SUM(E17:AH17)","v":471035.30469467351},{"$f":"DFs!G19+DFs!G107","v":9207.0532017406767},{"$f":"DFs!H19+DFs!H107","v":9708.178824675997},{"$f":"DFs!I19+DFs!I107","v":11978.496983334042},{"$f":"DFs!J19+DFs!J107","v":14061.012959889635},{"$f":"DFs!K19+DFs!K107","v":14190.613024007278},{"$f":"DFs!L19+DFs!L107","v":14324.131518610782},{"$f":"DFs!M19+DFs!M107","v":14450.741549492999},{"$f":"DFs!N19+DFs!N107","v":17269.249307142356},{"$f":"DFs!O19+DFs!O107","v":14708.358277940137},{"$f":"DFs!P19+DFs!P107","v":14842.288830574416},{"$f":"DFs!Q19+DFs!Q107","v":15048.886945569067},{"$f":"DFs!R19+DFs!R107","v":15112.722366928499},{"$f":"DFs!S19+DFs!S107","v":15244.859830882939},{"$f":"DFs!T19+DFs!T107","v":15379.640172989144},{"$f":"DFs!U19+DFs!U107","v":18263.65595636236},{"$f":"DFs!V19+DFs!V107","v":15738.641166852067},{"$f":"DFs!W19+DFs!W107","v":15886.000405145638},{"$f":"DFs!X19+DFs!X107","v":16037.778218653857},{"$f":"DFs!Y19+DFs!Y107","v":16199.823995364846},{"$f":"DFs!Z19+DFs!Z107","v":16355.561901785615},{"$f":"DFs!AA19+DFs!AA107","v":16574.790875777973},{"$f":"DFs!AB19+DFs!AB107","v":19327.004482796827},{"$f":"DFs!AC19+DFs!AC107","v":16794.674306802652},{"$f":"DFs!AD19+DFs!AD107","v":16942.776367619652},{"$f":"DFs!AE19+DFs!AE107","v":17110.2898159494},{"$f":"DFs!AF19+DFs!AF107","v":17265.910937609518},{"$f":"DFs!AG19+DFs!AG107","v":17413.356662383827},{"$f":"DFs!AH19+DFs!AH107","v":17566.770883153906},{"$f":"DFs!AI19+DFs!AI107","v":20156.402713186955},{"$f":"DFs!AJ19+DFs!AJ107","v":17875.632211450556}]
[null,"Equity","$ 000s",17763.698735213358,{"$f":"DFs!G52+Ops!G1067","v":3829.2203576239749},{"$f":"DFs!H52+Ops!H1067","v":2597.0377481845471},{"$f":"DFs!I52+Ops!I1067","v":1846.519314940163},{"$f":"DFs!J52+Ops!J1067","v":7.4610758734411728},{"$f":"DFs!K52+Ops!K1067","v":9.5672697388253987},{"$f":"DFs!L52+Ops!L1067","v":25.142096448967798},{"$f":"DFs!M52+Ops!M1067","v":14.691189904301659},{"$f":"DFs!N52+Ops!N1067","v":1974.755029974569},{"$f":"DFs!O52+Ops!O1067","v":0},{"$f":"DFs!P52+Ops!P1067","v":7.4610758734411728},{"$f":"DFs!Q52+Ops!Q1067","v":300.37956641347546},{"$f":"DFs!R52+Ops!R1067","v":19.891618939310082},{"$f":"DFs!S52+Ops!S1067","v":7.4610758734411728},{"$f":"DFs!T52+Ops!T1067","v":2.3704117602840085},{"$f":"DFs!U52+Ops!U1067","v":1973.8239898099928},{"$f":"DFs!V52+Ops!V1067","v":442.11230585461863},{"$f":"DFs!W52+Ops!W1067","v":10.394972000000001},{"$f":"DFs!X52+Ops!X1067","v":0},{"$f":"DFs!Y52+Ops!Y1067","v":8.281682},{"$f":"DFs!Z52+Ops!Z1067","v":2.5665640000000005},{"$f":"DFs!AA52+Ops!AA1067","v":322.66949599999998},{"$f":"DFs!AB52+Ops!AB1067","v":2165.4193380000002},{"$f":"DFs!AC52+Ops!AC1067","v":2.5665640000000005},{"$f":"DFs!AD52+Ops!AD1067","v":0},{"$f":"DFs!AE52+Ops!AE1067","v":9.8401619999999994},{"$f":"DFs!AF52+Ops!AF1067","v":29.789176000000005},{"$f":"DFs!AG52+Ops!AG1067","v":7.8284080000000014},{"$f":"DFs!AH52+Ops!AH1067","v":8.281682},{"$f":"DFs!AI52+Ops!AI1067","v":2138.1665640000001},{"$f":"DFs!AJ52+Ops!AJ1067","v":0}]
[null,"Dívida Senior","$ 000s",19936.157746337998,{"$f":"DFs!G53","v":4984.0394365845004},{"$f":"DFs!H53","v":135.86852809437835},{"$f":"DFs!I53","v":1190.084627744046},{"$f":"DFs!J53","v":11.19161381016176},{"$f":"DFs!K53","v":14.350904608238096},{"$f":"DFs!L53","v":37.713144673451687},{"$f":"DFs!M53","v":22.036784856452485},{"$f":"DFs!N53","v":2962.1325449618535},{"$f":"DFs!O53","v":0},{"$f":"DFs!P53","v":11.19161381016176},{"$f":"DFs!Q53","v":450.56934962021319},{"$f":"DFs!R53","v":29.83742840896512},{"$f":"DFs!S53","v":11.19161381016176},{"$f":"DFs!T53","v":3.555617640426012},{"$f":"DFs!U53","v":2960.7359847149892},{"$f":"DFs!V53","v":52.951641000000009},{"$f":"DFs!W53","v":15.592457999999999},{"$f":"DFs!X53","v":0},{"$f":"DFs!Y53","v":12.422522999999998},{"$f":"DFs!Z53","v":3.8498460000000003},{"$f":"DFs!AA53","v":484.00424399999997},{"$f":"DFs!AB53","v":3248.129007},{"$f":"DFs!AC53","v":3.8498460000000003},{"$f":"DFs!AD53","v":0},{"$f":"DFs!AE53","v":14.760242999999999},{"$f":"DFs!AF53","v":44.683764000000004},{"$f":"DFs!AG53","v":11.742611999999999},{"$f":"DFs!AH53","v":12.422522999999998},{"$f":"DFs!AI53","v":3207.2498459999997},{"$f":"DFs!AJ53","v":0}]
[null,{"$f":"DFs!C73","v":"Saques Conta Reserva"},"$ 000s",3083.1435564643925,{"$f":"DFs!G73","v":0},{"$f":"DFs!H73","v":0},{"$f":"DFs!I73","v":0},{"$f":"DFs!J73","v":17.257559053212049},{"$f":"DFs!K73","v":16.24385362933856},{"$f":"DFs!L73","v":16.095203875286074},{"$f":"DFs!M73","v":0},{"$f":"DFs!N73","v":0},{"$f":"DFs!O73","v":32.716461580689725},{"$f":"DFs!P73","v":14.666055070770938},{"$f":"DFs!Q73","v":2.0128766293346416},{"$f":"DFs!R73","v":33.878515056007927},{"$f":"DFs!S73","v":35.72023712430331},{"$f":"DFs!T73","v":0},{"$f":"DFs!U73","v":0},{"$f":"DFs!V73","v":1451.3392074699914},{"$f":"DFs!W73","v":0},{"$f":"DFs!X73","v":0},{"$f":"DFs!Y73","v":0},{"$f":"DFs!Z73","v":0},{"$f":"DFs!AA73","v":0},{"$f":"DFs!AB73","v":0},{"$f":"DFs!AC73","v":18.31285827994617},{"$f":"DFs!AD73","v":17.932510434946153},{"$f":"DFs!AE73","v":15.761527901946152},{"$f":"DFs!AF73","v":14.445660725746222},{"$f":"DFs!AG73","v":17.280717249079458},{"$f":"DFs!AH73","v":0},{"$f":"DFs!AI73","v":0},{"$f":"DFs!AJ73","v":1379.4803123837937}]
[null,{"$f":"DFs!C78","v":"Receitas Financeiras"},"$ 000s",4734.5194593750111,{"$f":"DFs!G78","v":0},{"$f":"DFs!H78","v":0},{"$f":"DFs!I78","v":0},{"$f":"DFs!J78","v":0},{"$f":"DFs!K78","v":69.565854785040855},{"$f":"DFs!L78","v":169.15865250110082},{"$f":"DFs!M78","v":234.81923596778827},{"$f":"DFs!N78","v":188.01167079088737},{"$f":"DFs!O78","v":125.19381293232753},{"$f":"DFs!P78","v":77.991774006821188},{"$f":"DFs!Q78","v":47.267157134877692},{"$f":"DFs!R78","v":18.395216692327313},{"$f":"DFs!S78","v":7.6277847110212473},{"$f":"DFs!T78","v":8.1524998119892942},{"$f":"DFs!U78","v":8.7128405202333319},{"$f":"DFs!V78","v":18.054441013140746},{"$f":"DFs!W78","v":0},{"$f":"DFs!X78","v":7.1423529365001448},{"$f":"DFs!Y78","v":6.825550895953552},{"$f":"DFs!Z78","v":6.3232262067537315},{"$f":"DFs!AA78","v":5.9084324057420048},{"$f":"DFs!AB78","v":5.9057917084731661},{"$f":"DFs!AC78","v":29.265589893025069},{"$f":"DFs!AD78","v":125.71368926883225},{"$f":"DFs!AE78","v":237.45134145908079},{"$f":"DFs!AF78","v":371.67604668849481},{"$f":"DFs!AG78","v":522.48723635559747},{"$f":"DFs!AH78","v":665.43542757498346},{"$f":"DFs!AI78","v":824.2683919503778},{"$f":"DFs!AJ78","v":953.16544116364093}]
[null,"Fontes totais do projeto","$ 000s",516552.82419206441,{"$f":"SUM(E17:E21)","v":18020.312995949153},12441.085100954922,15015.100926018251,14096.923208626451,14300.340906768723,14572.240616109588,14722.288760221543,22394.148552869665,14866.268552453155,14953.599349335613,15849.115895366969,15214.725146025112,15306.860542401868,15393.718702201844,23206.928771407576,17703.098762189817,15911.987835145637,16044.920571590357,16227.3537512608,16368.301537992369,17387.373048183712,24746.458619505298,16848.669164975625,17086.422567323429,17388.103090310426,17726.505585023759,17972.695635988504,18252.91051572889,26326.087515137329,20208.277964997993]
[]
[null,"Check",null,{"$f":"D18/-D6","v":0.53461752142715591},{"$f":"SUM(E17:E21)+SUM(E5:E14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Inputs","index":4,"n_rows":363,"n_cols":39,"rows_kept":363,"cut":false,"hidden":false,"merged":[[271,5,274,5],[167,6,173,8]]}
["INPUTS"]
[]
[null,null,"SCENARIO SELECTION"]
[]
[]
[null,null,"Premissas Modelo"]
[]
[null,null,"Modelo começa?","Data","2024-01-01"]
[]
[null,null,"Meses no ano",null,12]
[]
[null,null,"Cenários"]
[null,null,"Cenário Base",null,1]
[null,null,"Investimentos Antecipados"]
[null,null,"Cenário 2"]
[null,null,"Cenário 3"]
[]
[null,null,"Real / Nominal "]
[null,null,"Nominal ",null,2,{"$f":"INDEX(C19:C20,E19)","v":"Real"}]
[null,null,"Real"]
[]
[]
[null,null,"Premissas Temporais"]
[]
[null,null,null,null,"Início"]
[null,null,"Começo de Investimentos",null,"2024-01-01"]
[]
[null,null,null,null,"Data Inicial"]
[null,null,"Financial Close date",null,{"$f":"E26","v":"2024-01-01"}]
[]
[null,null,null,null,"Prazo"]
[null,null,"Concessão",null,30,"Years"]
[]
[null,null,"Investimentos (CAPEX)"]
[]
[null,null,"CAPEX Investimento"]
[]
[null,null,"Sensibilidade CAPEX",{"$f":"CAPEX_Sens","v":0},"%"]
[]
[null,null,"CAPEX segregado"]
[null,null,"CAPEX de Investimento",1,{"$f":"D41+1","v":2},{"$f":"E41+1","v":3},4,5,6,7,8,9,{"$f":"L41+1","v":10},11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Coleta Manual E Conteinerizada Rsc",{"$f":"CAPEX!C14*(1+$D$38)","v":2981.5899999999997},{"$f":"CAPEX!D14*(1+$D$38)","v":0},{"$f":"CAPEX!E14*(1+$D$38)","v":0},{"$f":"CAPEX!F14*(1+$D$38)","v":0},{"$f":"CAPEX!G14*(1+$D$38)","v":0},{"$f":"CAPEX!H14*(1+$D$38)","v":15},{"$f":"CAPEX!I14*(1+$D$38)","v":0},{"$f":"CAPEX!J14*(1+$D$38)","v":2950.1},{"$f":"CAPEX!K14*(1+$D$38)","v":0},{"$f":"CAPEX!L14*(1+$D$38)","v":0},{"$f":"CAPEX!M14*(1+$D$38)","v":31.49},{"$f":"CAPEX!N14*(1+$D$38)","v":0},{"$f":"CAPEX!O14*(1+$D$38)","v":0},{"$f":"CAPEX!P14*(1+$D$38)","v":0},{"$f":"CAPEX!Q14*(1+$D$38)","v":2950.1},{"$f":"CAPEX!R14*(1+$D$38)","v":15},{"$f":"CAPEX!S14*(1+$D$38)","v":0},{"$f":"CAPEX!T14*(1+$D$38)","v":0},{"$f":"CAPEX!U14*(1+$D$38)","v":0},{"$f":"CAPEX!V14*(1+$D$38)","v":0},{"$f":"CAPEX!W14*(1+$D$38)","v":31.49},{"$f":"CAPEX!X14*(1+$D$38)","v":2950.1},{"$f":"CAPEX!Y14*(1+$D$38)","v":0},{"$f":"CAPEX!Z14*(1+$D$38)","v":0},{"$f":"CAPEX!AA14*(1+$D$38)","v":0},{"$f":"CAPEX!AB14*(1+$D$38)","v":15},{"$f":"CAPEX!AC14*(1+$D$38)","v":0},{"$f":"CAPEX!AD14*(1+$D$38)","v":0},{"$f":"CAPEX!AE14*(1+$D$38)","v":2950.1},{"$f":"CAPEX!AF14*(1+$D$38)","v":0},null,null,null,null,null,{"$f":"SUM(D42:AL42)","v":14889.97}]
[null,null,"Coleta De Materiais Recicláveis",{"$f":"CAPEX!C36*(1+$D$38)","v":1797.89},{"$f":"CAPEX!D36*(1+$D$38)","v":0},{"$f":"CAPEX!E36*(1+$D$38)","v":0},{"$f":"CAPEX!F36*(1+$D$38)","v":0},{"$f":"CAPEX!G36*(1+$D$38)","v":0},{"$f":"CAPEX!H36*(1+$D$38)","v":0},{"$f":"CAPEX!I36*(1+$D$38)","v":0},{"$f":"CAPEX!J36*(1+$D$38)","v":1781.4},{"$f":"CAPEX!K36*(1+$D$38)","v":0},{"$f":"CAPEX!L36*(1+$D$38)","v":0},{"$f":"CAPEX!M36*(1+$D$38)","v":16.489999999999998},{"$f":"CAPEX!N36*(1+$D$38)","v":0},{"$f":"CAPEX!O36*(1+$D$38)","v":0},{"$f":"CAPEX!P36*(1+$D$38)","v":0},{"$f":"CAPEX!Q36*(1+$D$38)","v":1781.4},{"$f":"CAPEX!R36*(1+$D$38)","v":0},{"$f":"CAPEX!S36*(1+$D$38)","v":0},{"$f":"CAPEX!T36*(1+$D$38)","v":0},{"$f":"CAPEX!U36*(1+$D$38)","v":0},{"$f":"CAPEX!V36*(1+$D$38)","v":0},{"$f":"CAPEX!W36*(1+$D$38)","v":16.489999999999998},{"$f":"CAPEX!X36*(1+$D$38)","v":1781.4},{"$f":"CAPEX!Y36*(1+$D$38)","v":0},{"$f":"CAPEX!Z36*(1+$D$38)","v":0},{"$f":"CAPEX!AA36*(1+$D$38)","v":0},{"$f":"CAPEX!AB36*(1+$D$38)","v":0},{"$f":"CAPEX!AC36*(1+$D$38)","v":0},{"$f":"CAPEX!AD36*(1+$D$38)","v":0},{"$f":"CAPEX!AE36*(1+$D$38)","v":1781.4},{"$f":"CAPEX!AF36*(1+$D$38)","v":0},null,null,null,null,null,{"$f":"SUM(D43:AL43)","v":8956.4699999999993}]
[null,null,"Coleta De Resíduos Do Serviço De Saúde Municipal",{"$f":"CAPEX!C57","v":0},{"$f":"CAPEX!D57","v":0},{"$f":"CAPEX!E57","v":0},{"$f":"CAPEX!F57","v":0},{"$f":"CAPEX!G57","v":0},{"$f":"CAPEX!H57","v":0},{"$f":"CAPEX!I57","v":0},{"$f":"CAPEX!J57","v":0},{"$f":"CAPEX!K57","v":0},{"$f":"CAPEX!L57","v":0},{"$f":"CAPEX!M57","v":0},{"$f":"CAPEX!N57","v":0},{"$f":"CAPEX!O57","v":0},{"$f":"CAPEX!P57","v":0},{"$f":"CAPEX!Q57","v":0},{"$f":"CAPEX!R57","v":0},{"$f":"CAPEX!S57","v":0},{"$f":"CAPEX!T57","v":0},{"$f":"CAPEX!U57","v":0},{"$f":"CAPEX!V57","v":0},{"$f":"CAPEX!W57","v":0},{"$f":"CAPEX!X57","v":0},{"$f":"CAPEX!Y57","v":0},{"$f":"CAPEX!Z57","v":0},{"$f":"CAPEX!AA57","v":0},{"$f":"CAPEX!AB57","v":0},{"$f":"CAPEX!AC57","v":0},{"$f":"CAPEX!AD57","v":0},{"$f":"CAPEX!AE57","v":0},{"$f":"CAPEX!AF57","v":0},null,null,null,null,null,0]
[null,null,"Transporte E Destinação Final - Resíduos Pevs",{"$f":"CAPEX!C72*(1+$D$38)","v":0},{"$f":"CAPEX!D72*(1+$D$38)","v":0},{"$f":"CAPEX!E72*(1+$D$38)","v":0},{"$f":"CAPEX!F72*(1+$D$38)","v":0},{"$f":"CAPEX!G72*(1+$D$38)","v":0},{"$f":"CAPEX!H72*(1+$D$38)","v":0},{"$f":"CAPEX!I72*(1+$D$38)","v":0},{"$f":"CAPEX!J72*(1+$D$38)","v":0},{"$f":"CAPEX!K72*(1+$D$38)","v":0},{"$f":"CAPEX!L72*(1+$D$38)","v":0},{"$f":"CAPEX!M72*(1+$D$38)","v":0},{"$f":"CAPEX!N72*(1+$D$38)","v":0},{"$f":"CAPEX!O72*(1+$D$38)","v":0},{"$f":"CAPEX!P72*(1+$D$38)","v":0},{"$f":"CAPEX!Q72*(1+$D$38)","v":0},{"$f":"CAPEX!R72*(1+$D$38)","v":0},{"$f":"CAPEX!S72*(1+$D$38)","v":0},{"$f":"CAPEX!T72*(1+$D$38)","v":0},{"$f":"CAPEX!U72*(1+$D$38)","v":0},{"$f":"CAPEX!V72*(1+$D$38)","v":0},{"$f":"CAPEX!W72*(1+$D$38)","v":0},{"$f":"CAPEX!X72*(1+$D$38)","v":0},{"$f":"CAPEX!Y72*(1+$D$38)","v":0},{"$f":"CAPEX!Z72*(1+$D$38)","v":0},{"$f":"CAPEX!AA72*(1+$D$38)","v":0},{"$f":"CAPEX!AB72*(1+$D$38)","v":0},{"$f":"CAPEX!AC72*(1+$D$38)","v":0},{"$f":"CAPEX!AD72*(1+$D$38)","v":0},{"$f":"CAPEX!AE72*(1+$D$38)","v":0},{"$f":"CAPEX!AF72*(1+$D$38)","v":0},null,null,null,null,null,0]
[null,null,"Coleta Programada  De Volumosos",{"$f":"CAPEX!C95*(1+$D$38)","v":607.5},{"$f":"CAPEX!D95*(1+$D$38)","v":0},{"$f":"CAPEX!E95*(1+$D$38)","v":0},{"$f":"CAPEX!F95*(1+$D$38)","v":0},{"$f":"CAPEX!G95*(1+$D$38)","v":0},{"$f":"CAPEX!H95*(1+$D$38)","v":0},{"$f":"CAPEX!I95*(1+$D$38)","v":0},{"$f":"CAPEX!J95*(1+$D$38)","v":607.5},{"$f":"CAPEX!K95*(1+$D$38)","v":0},{"$f":"CAPEX!L95*(1+$D$38)","v":0},{"$f":"CAPEX!M95*(1+$D$38)","v":0},{"$f":"CAPEX!N95*(1+$D$38)","v":0},{"$f":"CAPEX!O95*(1+$D$38)","v":0},{"$f":"CAPEX!P95*(1+$D$38)","v":0},{"$f":"CAPEX!Q95*(1+$D$38)","v":607.5},{"$f":"CAPEX!R95*(1+$D$38)","v":0},{"$f":"CAPEX!S95*(1+$D$38)","v":0},{"$f":"CAPEX!T95*(1+$D$38)","v":0},{"$f":"CAPEX!U95*(1+$D$38)","v":0},{"$f":"CAPEX!V95*(1+$D$38)","v":0},{"$f":"CAPEX!W95*(1+$D$38)","v":0},{"$f":"CAPEX!X95*(1+$D$38)","v":607.5},{"$f":"CAPEX!Y95*(1+$D$38)","v":0},{"$f":"CAPEX!Z95*(1+$D$38)","v":0},{"$f":"CAPEX!AA95*(1+$D$38)","v":0},{"$f":"CAPEX!AB95*(1+$D$38)","v":0},{"$f":"CAPEX!AC95*(1+$D$38)","v":0},{"$f":"CAPEX!AD95*(1+$D$38)","v":0},{"$f":"CAPEX!AE95*(1+$D$38)","v":607.5},{"$f":"CAPEX!AF95*(1+$D$38)","v":0},null,null,null,null,null,3037.5]
[null,null,"Varrição Manual",{"$f":"CAPEX!C105*(1+$D$38)","v":58.504000000000005},{"$f":"CAPEX!D105*(1+$D$38)","v":0},{"$f":"CAPEX!E105*(1+$D$38)","v":0},{"$f":"CAPEX!F105*(1+$D$38)","v":4.0640000000000001},{"$f":"CAPEX!G105*(1+$D$38)","v":0},{"$f":"CAPEX!H105*(1+$D$38)","v":37.950000000000003},{"$f":"CAPEX!I105*(1+$D$38)","v":4.0640000000000001},{"$f":"CAPEX!J105*(1+$D$38)","v":0},{"$f":"CAPEX!K105*(1+$D$38)","v":0},{"$f":"CAPEX!L105*(1+$D$38)","v":4.0640000000000001},{"$f":"CAPEX!M105*(1+$D$38)","v":54.44},{"$f":"CAPEX!N105*(1+$D$38)","v":0},{"$f":"CAPEX!O105*(1+$D$38)","v":4.0640000000000001},{"$f":"CAPEX!P105*(1+$D$38)","v":0},{"$f":"CAPEX!Q105*(1+$D$38)","v":0},{"$f":"CAPEX!R105*(1+$D$38)","v":42.014000000000003},{"$f":"CAPEX!S105*(1+$D$38)","v":0},{"$f":"CAPEX!T105*(1+$D$38)","v":0},{"$f":"CAPEX!U105*(1+$D$38)","v":4.5720000000000001},{"$f":"CAPEX!V105*(1+$D$38)","v":0},{"$f":"CAPEX!W105*(1+$D$38)","v":54.44},{"$f":"CAPEX!X105*(1+$D$38)","v":4.5720000000000001},{"$f":"CAPEX!Y105*(1+$D$38)","v":0},{"$f":"CAPEX!Z105*(1+$D$38)","v":0},{"$f":"CAPEX!AA105*(1+$D$38)","v":4.5720000000000001},{"$f":"CAPEX!AB105*(1+$D$38)","v":37.950000000000003},{"$f":"CAPEX!AC105*(1+$D$38)","v":0},{"$f":"CAPEX!AD105*(1+$D$38)","v":4.5720000000000001},{"$f":"CAPEX!AE105*(1+$D$38)","v":0},{"$f":"CAPEX!AF105*(1+$D$38)","v":0},null,null,null,null,null,319.84199999999998]
[null,null,"Serviços Gerais",{"$f":"CAPEX!C123*(1+$D$38)","v":672.92399999999998},{"$f":"CAPEX!D123*(1+$D$38)","v":0},{"$f":"CAPEX!E123*(1+$D$38)","v":0},{"$f":"CAPEX!F123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!G123*(1+$D$38)","v":0},{"$f":"CAPEX!H123*(1+$D$38)","v":0},{"$f":"CAPEX!I123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!J123*(1+$D$38)","v":0},{"$f":"CAPEX!K123*(1+$D$38)","v":0},{"$f":"CAPEX!L123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!M123*(1+$D$38)","v":660},{"$f":"CAPEX!N123*(1+$D$38)","v":0},{"$f":"CAPEX!O123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!P123*(1+$D$38)","v":0},{"$f":"CAPEX!Q123*(1+$D$38)","v":0},{"$f":"CAPEX!R123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!S123*(1+$D$38)","v":0},{"$f":"CAPEX!T123*(1+$D$38)","v":0},{"$f":"CAPEX!U123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!V123*(1+$D$38)","v":0},{"$f":"CAPEX!W123*(1+$D$38)","v":660},{"$f":"CAPEX!X123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!Y123*(1+$D$38)","v":0},{"$f":"CAPEX!Z123*(1+$D$38)","v":0},{"$f":"CAPEX!AA123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!AB123*(1+$D$38)","v":0},{"$f":"CAPEX!AC123*(1+$D$38)","v":0},{"$f":"CAPEX!AD123*(1+$D$38)","v":12.923999999999999},{"$f":"CAPEX!AE123*(1+$D$38)","v":0},{"$f":"CAPEX!AF123*(1+$D$38)","v":0},null,null,null,null,null,2109.2399999999998]
[null,null,"Investimentos Destinação Final",{"$f":"CAPEX!C144*(1+$D$38)","v":66.633105},{"$f":"CAPEX!D144*(1+$D$38)","v":22.689205000000001},{"$f":"CAPEX!E144*(1+$D$38)","v":2147.6074422299998},{"$f":"CAPEX!F144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!G144*(1+$D$38)","v":25.897410000000001},{"$f":"CAPEX!H144*(1+$D$38)","v":0},{"$f":"CAPEX!I144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!J144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!K144*(1+$D$38)","v":0},{"$f":"CAPEX!L144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!M144*(1+$D$38)","v":10.312609999999999},{"$f":"CAPEX!N144*(1+$D$38)","v":3.8962000000000003},{"$f":"CAPEX!O144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!P144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!Q144*(1+$D$38)","v":3.8962000000000003},{"$f":"CAPEX!R144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!S144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!T144*(1+$D$38)","v":0},{"$f":"CAPEX!U144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!V144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!W144*(1+$D$38)","v":3.8962000000000003},{"$f":"CAPEX!X144*(1+$D$38)","v":7.1044049999999999},{"$f":"CAPEX!Y144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!Z144*(1+$D$38)","v":0},{"$f":"CAPEX!AA144*(1+$D$38)","v":7.1044049999999999},{"$f":"CAPEX!AB144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!AC144*(1+$D$38)","v":0},{"$f":"CAPEX!AD144*(1+$D$38)","v":3.208205},{"$f":"CAPEX!AE144*(1+$D$38)","v":6.4164099999999999},{"$f":"CAPEX!AF144*(1+$D$38)","v":0},null,null,null,null,null,2366.4094872299984]
[null,null,"Educação Ambiental",{"$f":"CAPEX!C218*(1+$D$38)","v":0},{"$f":"CAPEX!D218*(1+$D$38)","v":0},{"$f":"CAPEX!E218*(1+$D$38)","v":0},{"$f":"CAPEX!F218*(1+$D$38)","v":0},{"$f":"CAPEX!G218*(1+$D$38)","v":0},{"$f":"CAPEX!H218*(1+$D$38)","v":0},{"$f":"CAPEX!I218*(1+$D$38)","v":0},{"$f":"CAPEX!J218*(1+$D$38)","v":0},{"$f":"CAPEX!K218*(1+$D$38)","v":0},{"$f":"CAPEX!L218*(1+$D$38)","v":0},{"$f":"CAPEX!M218*(1+$D$38)","v":0},{"$f":"CAPEX!N218*(1+$D$38)","v":0},{"$f":"CAPEX!O218*(1+$D$38)","v":0},{"$f":"CAPEX!P218*(1+$D$38)","v":0},{"$f":"CAPEX!Q218*(1+$D$38)","v":0},{"$f":"CAPEX!R218*(1+$D$38)","v":0},{"$f":"CAPEX!S218*(1+$D$38)","v":0},{"$f":"CAPEX!T218*(1+$D$38)","v":0},{"$f":"CAPEX!U218*(1+$D$38)","v":0},{"$f":"CAPEX!V218*(1+$D$38)","v":0},{"$f":"CAPEX!W218*(1+$D$38)","v":0},{"$f":"CAPEX!X218*(1+$D$38)","v":0},{"$f":"CAPEX!Y218*(1+$D$38)","v":0},{"$f":"CAPEX!Z218*(1+$D$38)","v":0},{"$f":"CAPEX!AA218*(1+$D$38)","v":0},{"$f":"CAPEX!AB218*(1+$D$38)","v":0},{"$f":"CAPEX!AC218*(1+$D$38)","v":0},{"$f":"CAPEX!AD218*(1+$D$38)","v":0},{"$f":"CAPEX!AE218*(1+$D$38)","v":0},{"$f":"CAPEX!AF218*(1+$D$38)","v":0},null,null,null,null,null,0]
[null,null,"Relação Com O Usuário",{"$f":"CAPEX!C224*(1+$D$38)","v":0},{"$f":"CAPEX!D224*(1+$D$38)","v":222.49694},{"$f":"CAPEX!E224*(1+$D$38)","v":0},{"$f":"CAPEX!F224*(1+$D$38)","v":0},{"$f":"CAPEX!G224*(1+$D$38)","v":0},{"$f":"CAPEX!H224*(1+$D$38)","v":0},{"$f":"CAPEX!I224*(1+$D$38)","v":19.571020000000001},{"$f":"CAPEX!J224*(1+$D$38)","v":0},{"$f":"CAPEX!K224*(1+$D$38)","v":0},{"$f":"CAPEX!L224*(1+$D$38)","v":0},{"$f":"CAPEX!M224*(1+$D$38)","v":0},{"$f":"CAPEX!N224*(1+$D$38)","v":49.947940000000003},{"$f":"CAPEX!O224*(1+$D$38)","v":0},{"$f":"CAPEX!P224*(1+$D$38)","v":0},{"$f":"CAPEX!Q224*(1+$D$38)","v":0},{"$f":"CAPEX!R224*(1+$D$38)","v":0},{"$f":"CAPEX!S224*(1+$D$38)","v":19.571020000000001},{"$f":"CAPEX!T224*(1+$D$38)","v":0},{"$f":"CAPEX!U224*(1+$D$38)","v":0},{"$f":"CAPEX!V224*(1+$D$38)","v":0},{"$f":"CAPEX!W224*(1+$D$38)","v":0},{"$f":"CAPEX!X224*(1+$D$38)","v":49.947940000000003},{"$f":"CAPEX!Y224*(1+$D$38)","v":0},{"$f":"CAPEX!Z224*(1+$D$38)","v":0},{"$f":"CAPEX!AA224*(1+$D$38)","v":0},{"$f":"CAPEX!AB224*(1+$D$38)","v":0},{"$f":"CAPEX!AC224*(1+$D$38)","v":19.571020000000001},{"$f":"CAPEX!AD224*(1+$D$38)","v":0},{"$f":"CAPEX!AE224*(1+$D$38)","v":0},{"$f":"CAPEX!AF224*(1+$D$38)","v":0},null,null,null,null,null,381.10587999999996]
[null,null,"Administração Local",{"$f":"CAPEX!C245*(1+$D$38)","v":40.35754},{"$f":"CAPEX!D245*(1+$D$38)","v":0},{"$f":"CAPEX!E245*(1+$D$38)","v":0},{"$f":"CAPEX!F245*(1+$D$38)","v":0},{"$f":"CAPEX!G245*(1+$D$38)","v":0},{"$f":"CAPEX!H245*(1+$D$38)","v":15.106530000000001},{"$f":"CAPEX!I245*(1+$D$38)","v":0},{"$f":"CAPEX!J245*(1+$D$38)","v":0},{"$f":"CAPEX!K245*(1+$D$38)","v":0},{"$f":"CAPEX!L245*(1+$D$38)","v":0},{"$f":"CAPEX!M245*(1+$D$38)","v":40.35754},{"$f":"CAPEX!N245*(1+$D$38)","v":0},{"$f":"CAPEX!O245*(1+$D$38)","v":0},{"$f":"CAPEX!P245*(1+$D$38)","v":0},{"$f":"CAPEX!Q245*(1+$D$38)","v":0},{"$f":"CAPEX!R245*(1+$D$38)","v":15.106530000000001},{"$f":"CAPEX!S245*(1+$D$38)","v":0},{"$f":"CAPEX!T245*(1+$D$38)","v":0},{"$f":"CAPEX!U245*(1+$D$38)","v":0},{"$f":"CAPEX!V245*(1+$D$38)","v":0},{"$f":"CAPEX!W245*(1+$D$38)","v":40.35754},{"$f":"CAPEX!X245*(1+$D$38)","v":0},{"$f":"CAPEX!Y245*(1+$D$38)","v":0},{"$f":"CAPEX!Z245*(1+$D$38)","v":0},{"$f":"CAPEX!AA245*(1+$D$38)","v":0},{"$f":"CAPEX!AB245*(1+$D$38)","v":15.106530000000001},{"$f":"CAPEX!AC245*(1+$D$38)","v":0},{"$f":"CAPEX!AD245*(1+$D$38)","v":0},{"$f":"CAPEX!AE245*(1+$D$38)","v":0},{"$f":"CAPEX!AF245*(1+$D$38)","v":0},null,null,null,null,null,166.39221000000001]
[null,null,"Reembolso Do PMI",{"$f":"CAPEX!C254*(1+$D$38)","v":1000},{"$f":"CAPEX!D254*(1+$D$38)","v":0},{"$f":"CAPEX!E254*(1+$D$38)","v":0},{"$f":"CAPEX!F254*(1+$D$38)","v":0},{"$f":"CAPEX!G254*(1+$D$38)","v":0},{"$f":"CAPEX!H254*(1+$D$38)","v":0},{"$f":"CAPEX!I254*(1+$D$38)","v":0},{"$f":"CAPEX!J254*(1+$D$38)","v":0},{"$f":"CAPEX!K254*(1+$D$38)","v":0},{"$f":"CAPEX!L254*(1+$D$38)","v":0},{"$f":"CAPEX!M254*(1+$D$38)","v":0},{"$f":"CAPEX!N254*(1+$D$38)","v":0},{"$f":"CAPEX!O254*(1+$D$38)","v":0},{"$f":"CAPEX!P254*(1+$D$38)","v":0},{"$f":"CAPEX!Q254*(1+$D$38)","v":0},{"$f":"CAPEX!R254*(1+$D$38)","v":0},{"$f":"CAPEX!S254*(1+$D$38)","v":0},{"$f":"CAPEX!T254*(1+$D$38)","v":0},{"$f":"CAPEX!U254*(1+$D$38)","v":0},{"$f":"CAPEX!V254*(1+$D$38)","v":0},{"$f":"CAPEX!W254*(1+$D$38)","v":0},{"$f":"CAPEX!X254*(1+$D$38)","v":0},{"$f":"CAPEX!Y254*(1+$D$38)","v":0},{"$f":"CAPEX!Z254*(1+$D$38)","v":0},{"$f":"CAPEX!AA254*(1+$D$38)","v":0},{"$f":"CAPEX!AB254*(1+$D$38)","v":0},{"$f":"CAPEX!AC254*(1+$D$38)","v":0},{"$f":"CAPEX!AD254*(1+$D$38)","v":0},{"$f":"CAPEX!AE254*(1+$D$38)","v":0},{"$f":"CAPEX!AF254*(1+$D$38)","v":0},null,null,null,null,null,1000]
[]
[null,null,"Investimentos divisíveis e indivisíveis"]
[null,null,"CAPEX de Investimento","#"]
[null,null,"Coleta Manual E Conteinerizada Rsc","Divisivel",null,"Divisivel"]
[null,null,"Coleta De Materiais Recicláveis","Divisivel",null,"Indivisível"]
[null,null,"Coleta De Resíduos Do Serviço De Saúde Municipal","Divisivel"]
[null,null,"Transporte E Destinação Final - Resíduos Pevs","Divisivel"]
[null,null,"Coleta Programada  De Volumosos","Divisivel"]
[null,null,"Varrição Manual","Indivisível"]
[null,null,"Serviços Gerais","Indivisível"]
[null,null,"Investimentos Destinação Final","Divisivel"]
[null,null,"Educação Ambiental","Indivisível"]
[null,null,"Relação Com O Usuário","Indivisível"]
[null,null,"Administração Local","Indivisível"]
[null,null,"Reembolso Do PMI","Indivisível"]
[]
[]
[]
[null,null,"Contraprestação Pública Mensal"]
[]
[null,null,"Contraprestação 2024",3723,"BRL R$"]
[]
[null,null,"Contraprestação transitória",4997,"BRL R$"]
[]
[null,null,"Desconto",0,"%",{"$f":"Ops!F2","v":0.11093700528144837}]
[null,null,null,null,null,{"$f":"DFs!G2","v":3.285987481077882}]
[null,null,"Parcela A - Remuneração Investimentos",0.5,"%"]
[null,null,"Parcela B - Remuneração Serviços",0.5,"%"]
[]
[null,null,"Fator de Desempenho",1,"Fator"]
[]
[null,null,null,{"$f":"YEAR(Model_Start)","v":2024},{"$f":"D85+1","v":2025},{"$f":"E85+1","v":2026},2027,2028]
[null,null,"% de recebimento contraprestação - faseado",{"$f":"(CP+D76)/CP","v":2.3421971528337364},1,{"$f":"E86","v":1},{"$f":"F86","v":1},1]
[]
[]
[]
[null,null,"Receitas tarifárias"]
[]
[null,null,"Tarifa"]
[null,null,"Aumento Real",0.60041097785972719,"%"]
[]
[null,null,"Frequência Semanal","Imóveis Residenciais","Imóveis Não Residenciais"]
[null,null,1,0.918852,1.1276820000000001,"Valor básico referencial "]
[null,null,2,1.837704,2.6730239999999998,"Valor básico referencial "]
[null,null,3,2.5755700000000004,3.9677700000000002,"Valor básico referencial "]
[null,null,4,3.1602940000000004,4.7195580000000001,"Valor básico referencial "]
[null,null,5,3.4944219999999997,5.3460479999999997,"Valor básico referencial "]
[null,null,6,4.2740539999999996,6.1117579999999991,"Valor básico referencial "]
[null,null,null,null,"Tarifa base"]
[null,null,null,null,"Tarifa base"]
[null,null,null,null,"Tarifa base"]
[null,null,null,null,"Tarifa base"]
[null,null,null,null,"Tarifa base"]
[null,null,null,null,"Tarifa base"]
[]
[]
[]
[null,null,"Receitas acessórias"]
[]
[null,null,{"$f":"C74","v":"Contraprestação 2024"},{"$f":"D74","v":3723},{"$f":"E74","v":"BRL R$"}]
[null,null,"% de Receitas Acessórias",0,"%"]
[null,null,"Receitas acessórias esperadas",{"$f":"D113*D114","v":0}]
[]
[]
[null,null,"Crescimento Populacional"]
[]
[null,null,"PROJEÇÃO POPULACIONAL",2023,{"$f":"YEAR(Model_Start)","v":2024},{"$f":"E120+1","v":2025},{"$f":"F120+1","v":2026},{"$f":"G120+1","v":2027},{"$f":"H120+1","v":2028},{"$f":"I120+1","v":2029},{"$f":"J120+1","v":2030},{"$f":"K120+1","v":2031},{"$f":"L120+1","v":2032},{"$f":"M120+1","v":2033},{"$f":"N120+1","v":2034},{"$f":"O120+1","v":2035},{"$f":"P120+1","v":2036},{"$f":"Q120+1","v":2037},{"$f":"R120+1","v":2038},{"$f":"S120+1","v":2039},{"$f":"T120+1","v":2040},{"$f":"U120+1","v":2041},{"$f":"V120+1","v":2042},{"$f":"W120+1","v":2043},{"$f":"X120+1","v":2044},{"$f":"Y120+1","v":2045},{"$f":"Z120+1","v":2046},{"$f":"AA120+1","v":2047},{"$f":"AB120+1","v":2048},{"$f":"AC120+1","v":2049},{"$f":"AD120+1","v":2050},{"$f":"AE120+1","v":2051},{"$f":"AF120+1","v":2052},{"$f":"AG120+1","v":2053}]
[null,null,"Ano Concessão","ANO 0","ANO 1","ANO 2","ANO 3","ANO 4","ANO 5","ANO 6","ANO 7","ANO 8","ANO 9","ANO 10","ANO 11","ANO 12","ANO 13","ANO 14","ANO 15","ANO 16","ANO 17","ANO 18","ANO 19","ANO 20","ANO 21","ANO 22","ANO 23","ANO 24","ANO 25","ANO 26","ANO 27","ANO 28","ANO 29","ANO 30"]
[null,null,"População Total",30456,30769,31085,31405,31728,32054,32383,32716,33052,33392,33735,34082,34432,34786,35143,35504,35869,36238,36610,36986,37366,37750,38138,38530,38926,39326,39730,40139,40551,40968,41389]
[null,null,"Crescimento %",0,{"$f":"(E122/D122)-1","v":1.027712109272394E-2},{"$f":"(F122/E122)-1","v":1.0270077025577695E-2},1.0294354190123922E-2,1.0284986467123058E-2,1.0274836106908714E-2,1.0263929618768319E-2,1.0283173269925561E-2,1.0270204181440201E-2,1.0286820767275717E-2,1.0271921418303798E-2,1.0286053060619471E-2,1.0269350390235354E-2,1.0281133828996314E-2,1.0262749381935166E-2,1.0272315966195267E-2,1.0280531771068135E-2,1.0287434832306541E-2,1.0265467189138455E-2,1.0270417918601504E-2,1.0274157789433858E-2,1.0276722153829576E-2,1.0278145695364227E-2,1.0278462425926893E-2,1.0277705683882754E-2,1.0275908133381195E-2,1.0273101764735726E-2,1.0294487792600115E-2,1.0264331448217368E-2,1.0283346896500678E-2,1.0276313220074274E-2]
[]
[]
[]
[null,null,"Deduções da Receita"]
[]
[null,null,"Imposto s/ serviço - (ISS)",0.03,"%"]
[null,null,"Programa Integração Social - (PIS)",1.6500000000000001E-2,"%"]
[null,null,"Contribuição para Financiamento de Seguridade Social - (COFINS)",7.5999999999999998E-2,"%"]
[]
[null,null,"Crédito de PIS / Cofins a ser utilizado sobre CAPEX e OPEX",1,"%"]
[]
[null,null,"Ano",2,{"$f":"D135+1","v":3},{"$f":"E135+1","v":4},5,6,7,8,{"$f":"J135+1","v":9},{"$f":"K135+1","v":10},{"$f":"L135+1","v":11},{"$f":"M135+1","v":12}]
[null,null,"Inadimplência das Receitas Tarifárias",0.05,0.04,0.03,{"$f":"F136","v":0.03},{"$f":"G136","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[]
[null,null,"Custos e Despesas Operacionais (OPEX) "]
[]
[null,null,"Custos e Despesas "]
[]
[null,null,"Valor do contrato de PPP",{"$f":"Summary!E66","v":33226.929577229996}]
[null,null,"Gerenciamento do Contrato",1E-3]
[]
[null,null,"Sensibilidade OPEX",{"$f":"OPEX_Sens","v":0},"%"]
[]
[]
[null,null,"Custos e Despesas ",{"$f":"YEAR(Model_Start)","v":2024},{"$f":"D150+1","v":2025},{"$f":"E150+1","v":2026},{"$f":"F150+1","v":2027},{"$f":"G150+1","v":2028},{"$f":"H150+1","v":2029},{"$f":"I150+1","v":2030},{"$f":"J150+1","v":2031},{"$f":"K150+1","v":2032},{"$f":"L150+1","v":2033},{"$f":"M150+1","v":2034},{"$f":"N150+1","v":2035},{"$f":"O150+1","v":2036},{"$f":"P150+1","v":2037},{"$f":"Q150+1","v":2038},{"$f":"R150+1","v":2039},{"$f":"S150+1","v":2040},{"$f":"T150+1","v":2041},{"$f":"U150+1","v":2042},{"$f":"V150+1","v":2043},{"$f":"W150+1","v":2044},{"$f":"X150+1","v":2045},{"$f":"Y150+1","v":2046},{"$f":"Z150+1","v":2047},{"$f":"AA150+1","v":2048},{"$f":"AB150+1","v":2049},{"$f":"AC150+1","v":2050},{"$f":"AD150+1","v":2051},{"$f":"AE150+1","v":2052},{"$f":"AF150+1","v":2053}]
[null,null,"Coleta Manual E Conteinerizada Resíduos Comuns",{"$f":"OPEX!C15*(1+$D$147)","v":2663.145805123751},{"$f":"OPEX!D15*(1+$D$147)","v":2817.3938051237515},{"$f":"OPEX!E15*(1+$D$147)","v":2971.6418051237511},{"$f":"OPEX!F15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!G15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!H15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!I15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!J15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!K15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!L15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!M15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!N15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!O15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!P15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!Q15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!R15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!S15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!T15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!U15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!V15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!W15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!X15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!Y15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!Z15*(1+$D$147)","v":3125.8898051237516},{"$f":"OPEX!AA15*(1+$D$147)","v":3291.7378801637524},{"$f":"OPEX!AB15*(1+$D$147)","v":3291.7378801637524},{"$f":"OPEX!AC15*(1+$D$147)","v":3291.7378801637524},{"$f":"OPEX!AD15*(1+$D$147)","v":3291.7378801637524},{"$f":"OPEX!AE15*(1+$D$147)","v":3291.7378801637524},{"$f":"OPEX!AF15*(1+$D$147)","v":3291.7378801637524}]
[null,null,"Coleta Materias Recicláveis",{"$f":"OPEX!C304*(1+$D$147)","v":1743.9642312984893},{"$f":"OPEX!D304*(1+$D$147)","v":1898.2122312984893},{"$f":"OPEX!E304*(1+$D$147)","v":2052.4602312984894},{"$f":"OPEX!F304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!G304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!H304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!I304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!J304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!K304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!L304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!M304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!N304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!O304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!P304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!Q304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!R304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!S304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!T304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!U304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!V304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!W304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!X304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!Y304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!Z304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!AA304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!AB304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!AC304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!AD304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!AE304*(1+$D$147)","v":2206.7082312984894},{"$f":"OPEX!AF304*(1+$D$147)","v":2206.7082312984894}]
[null,null,"Coleta De Resíduos Do Serviço De Saúde Municipal",{"$f":"OPEX!C595","v":208.77001656240003},{"$f":"OPEX!D595","v":210.92034773299275},{"$f":"OPEX!E595","v":213.09282731464256},{"$f":"OPEX!F595","v":215.28768343598338},{"$f":"OPEX!G595","v":217.50514657537403},{"$f":"OPEX!H595","v":219.74544958510037},{"$f":"OPEX!I595","v":222.0088277158269},{"$f":"OPEX!J595","v":224.29551864129988},{"$f":"OPEX!K595","v":226.60576248330528},{"$f":"OPEX!L595","v":228.93980183688336},{"$f":"OPEX!M595","v":231.29788179580325},{"$f":"OPEX!N595","v":233.6802499783},{"$f":"OPEX!O595","v":236.08715655307654},{"$f":"OPEX!P595","v":238.5188542655732},{"$f":"OPEX!Q595","v":240.97559846450861},{"$f":"OPEX!R595","v":243.45764712869303},{"$f":"OPEX!S595","v":245.96526089411859},{"$f":"OPEX!T595","v":248.49870308132799},{"$f":"OPEX!U595","v":251.05823972306573},{"$f":"OPEX!V595","v":253.64413959221326},{"$f":"OPEX!W595","v":256.25667423001306},{"$f":"OPEX!X595","v":258.89611797458218},{"$f":"OPEX!Y595","v":261.56274798972038},{"$f":"OPEX!Z595","v":264.25684429401446},{"$f":"OPEX!AA595","v":266.97868979024287},{"$f":"OPEX!AB595","v":269.72857029508231},{"$f":"OPEX!AC595","v":272.50677456912172},{"$f":"OPEX!AD595","v":275.31359434718365},{"$f":"OPEX!AE595","v":278.14932436895964},{"$f":"OPEX!AF595","v":281.01426240996}]
[null,null,"Transporte E Destinação - Resíduos Dos  Pevs",{"$f":"OPEX!C606*(1+$D$147)","v":0},{"$f":"OPEX!D606*(1+$D$147)","v":0},{"$f":"OPEX!E606*(1+$D$147)","v":0},{"$f":"OPEX!F606*(1+$D$147)","v":0},{"$f":"OPEX!G606*(1+$D$147)","v":0},{"$f":"OPEX!H606*(1+$D$147)","v":0},{"$f":"OPEX!I606*(1+$D$147)","v":0},{"$f":"OPEX!J606*(1+$D$147)","v":0},{"$f":"OPEX!K606*(1+$D$147)","v":0},{"$f":"OPEX!L606*(1+$D$147)","v":0},{"$f":"OPEX!M606*(1+$D$147)","v":0},{"$f":"OPEX!N606*(1+$D$147)","v":0},{"$f":"OPEX!O606*(1+$D$147)","v":0},{"$f":"OPEX!P606*(1+$D$147)","v":0},{"$f":"OPEX!Q606*(1+$D$147)","v":0},{"$f":"OPEX!R606*(1+$D$147)","v":0},{"$f":"OPEX!S606*(1+$D$147)","v":0},{"$f":"OPEX!T606*(1+$D$147)","v":0},{"$f":"OPEX!U606*(1+$D$147)","v":0},{"$f":"OPEX!V606*(1+$D$147)","v":0},{"$f":"OPEX!W606*(1+$D$147)","v":0},{"$f":"OPEX!X606*(1+$D$147)","v":0},{"$f":"OPEX!Y606*(1+$D$147)","v":0},{"$f":"OPEX!Z606*(1+$D$147)","v":0},{"$f":"OPEX!AA606*(1+$D$147)","v":0},{"$f":"OPEX!AB606*(1+$D$147)","v":0},{"$f":"OPEX!AC606*(1+$D$147)","v":0},{"$f":"OPEX!AD606*(1+$D$147)","v":0},{"$f":"OPEX!AE606*(1+$D$147)","v":0},{"$f":"OPEX!AF606*(1+$D$147)","v":0}]
[null,null,"Coleta Programada De Volumosos",{"$f":"OPEX!C714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!D714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!E714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!F714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!G714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!H714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!I714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!J714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!K714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!L714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!M714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!N714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!O714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!P714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!Q714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!R714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!S714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!T714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!U714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!V714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!W714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!X714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!Y714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!Z714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!AA714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!AB714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!AC714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!AD714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!AE714*(1+$D$147)","v":252.01809776386963},{"$f":"OPEX!AF714*(1+$D$147)","v":252.01809776386963}]
[null,null,"Varrição Manual",{"$f":"OPEX!C877*(1+$D$147)","v":414.32899900507942},{"$f":"OPEX!D877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!E877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!F877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!G877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!H877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!I877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!J877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!K877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!L877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!M877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!N877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!O877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!P877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!Q877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!R877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!S877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!T877*(1+$D$147)","v":462.93601868507949},{"$f":"OPEX!U877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!V877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!W877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!X877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!Y877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!Z877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!AA877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!AB877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!AC877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!AD877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!AE877*(1+$D$147)","v":511.5430383650795},{"$f":"OPEX!AF877*(1+$D$147)","v":511.5430383650795}]
[null,null,"Serviços Gerais (Tipos I E II)",{"$f":"OPEX!C1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!D1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!E1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!F1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!G1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!H1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!I1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!J1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!K1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!L1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!M1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!N1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!O1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!P1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!Q1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!R1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!S1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!T1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!U1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!V1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!W1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!X1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!Y1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!Z1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!AA1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!AB1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!AC1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!AD1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!AE1083*(1+$D$147)","v":2268.4504773536232},{"$f":"OPEX!AF1083*(1+$D$147)","v":2268.4504773536232}]
[null,null,"Destinação Final ",{"$f":"OPEX!C1335*(1+$D$147)","v":1525.7628686992555},{"$f":"OPEX!D1335*(1+$D$147)","v":1561.5394912467575},{"$f":"OPEX!E1335*(1+$D$147)","v":1594.4210362852129},{"$f":"OPEX!F1335*(1+$D$147)","v":1627.8141199298666},{"$f":"OPEX!G1335*(1+$D$147)","v":1665.1280742876074},{"$f":"OPEX!H1335*(1+$D$147)","v":1699.5635476213085},{"$f":"OPEX!I1335*(1+$D$147)","v":1716.8692045158596},{"$f":"OPEX!J1335*(1+$D$147)","v":1734.3504260458978},{"$f":"OPEX!K1335*(1+$D$147)","v":1752.0142499452713},{"$f":"OPEX!L1335*(1+$D$147)","v":1769.8569307782373},{"$f":"OPEX!M1335*(1+$D$147)","v":1787.8855401124226},{"$f":"OPEX!N1335*(1+$D$147)","v":1806.0963666935638},{"$f":"OPEX!O1335*(1+$D$147)","v":1824.4965166220372},{"$f":"OPEX!P1335*(1+$D$147)","v":1843.082313531208},{"$f":"OPEX!Q1335*(1+$D$147)","v":2537.7012127865769},{"$f":"OPEX!R1335*(1+$D$147)","v":2700.1768538969277},{"$f":"OPEX!S1335*(1+$D$147)","v":2865.7268935619581},{"$f":"OPEX!T1335*(1+$D$147)","v":3034.3917260327285},{"$f":"OPEX!U1335*(1+$D$147)","v":3206.2231643785117},{"$f":"OPEX!V1335*(1+$D$147)","v":3381.2682483692365},{"$f":"OPEX!W1335*(1+$D$147)","v":3415.8550621032869},{"$f":"OPEX!X1335*(1+$D$147)","v":3450.7976026055412},{"$f":"OPEX!Y1335*(1+$D$147)","v":3486.0993035783154},{"$f":"OPEX!Z1335*(1+$D$147)","v":3521.7636340108634},{"$f":"OPEX!AA1335*(1+$D$147)","v":3557.7940985420128},{"$f":"OPEX!AB1335*(1+$D$147)","v":3594.1942378265207},{"$f":"OPEX!AC1335*(1+$D$147)","v":3630.9730289052},{"$f":"OPEX!AD1335*(1+$D$147)","v":3668.1232855788403},{"$f":"OPEX!AE1335*(1+$D$147)","v":3705.6594587859827},{"$f":"OPEX!AF1335*(1+$D$147)","v":3743.5798369845693}]
[null,null,"Educaçao Ambiental",{"$f":"OPEX!C1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!D1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!E1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!F1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!G1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!H1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!I1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!J1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!K1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!L1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!M1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!N1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!O1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!P1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!Q1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!R1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!S1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!T1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!U1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!V1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!W1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!X1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!Y1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!Z1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!AA1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!AB1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!AC1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!AD1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!AE1423*(1+$D$147)","v":209.60958323294119},{"$f":"OPEX!AF1423*(1+$D$147)","v":209.60958323294119}]
[null,null,"Relação Com O Usuário",{"$f":"OPEX!C1532*(1+$D$147)","v":0},{"$f":"OPEX!D1532*(1+$D$147)","v":838.93050677743361},{"$f":"OPEX!E1532*(1+$D$147)","v":840.80668404715573},{"$f":"OPEX!F1532*(1+$D$147)","v":843.19406896283465},{"$f":"OPEX!G1532*(1+$D$147)","v":845.59705770149196},{"$f":"OPEX!H1532*(1+$D$147)","v":848.03125408610572},{"$f":"OPEX!I1532*(1+$D$147)","v":850.49665811667603},{"$f":"OPEX!J1532*(1+$D$147)","v":852.97766597022473},{"$f":"OPEX!K1532*(1+$D$147)","v":855.48988146972977},{"$f":"OPEX!L1532*(1+$D$147)","v":858.01770079221342},{"$f":"OPEX!M1532*(1+$D$147)","v":860.57672776065363},{"$f":"OPEX!N1532*(1+$D$147)","v":863.16696237505028},{"$f":"OPEX!O1532*(1+$D$147)","v":865.7728008124252},{"$f":"OPEX!P1532*(1+$D$147)","v":868.4098468957568},{"$f":"OPEX!Q1532*(1+$D$147)","v":871.07810062504495},{"$f":"OPEX!R1532*(1+$D$147)","v":873.77756200028978},{"$f":"OPEX!S1532*(1+$D$147)","v":876.50823102149104},{"$f":"OPEX!T1532*(1+$D$147)","v":879.2545038656707},{"$f":"OPEX!U1532*(1+$D$147)","v":882.03198435580691},{"$f":"OPEX!V1532*(1+$D$147)","v":884.84067249189968},{"$f":"OPEX!W1532*(1+$D$147)","v":887.68056827394901},{"$f":"OPEX!X1532*(1+$D$147)","v":890.53606787897672},{"$f":"OPEX!Y1532*(1+$D$147)","v":893.43837895293939},{"$f":"OPEX!Z1532*(1+$D$147)","v":896.35629384988022},{"$f":"OPEX!AA1532*(1+$D$147)","v":899.32102021575599},{"$f":"OPEX!AB1532*(1+$D$147)","v":902.30135040460993},{"$f":"OPEX!AC1532*(1+$D$147)","v":905.31288823942054},{"$f":"OPEX!AD1532*(1+$D$147)","v":908.3712375431661},{"$f":"OPEX!AE1532*(1+$D$147)","v":911.44519066988994},{"$f":"OPEX!AF1532*(1+$D$147)","v":914.55035144257033}]
[null,null,"Administração Local",{"$f":"OPEX!C1788*(1+$D$147)","v":477.64248987200006},{"$f":"OPEX!D1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!E1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!F1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!G1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!H1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!I1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!J1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!K1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!L1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!M1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!N1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!O1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!P1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!Q1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!R1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!S1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!T1788*(1+$D$147)","v":478.09968987200011},{"$f":"OPEX!U1788*(1+$D$147)","v":478.25208987200006},{"$f":"OPEX!V1788*(1+$D$147)","v":478.25208987200006},{"$f":"OPEX!W1788*(1+$D$147)","v":478.25208987200006},{"$f":"OPEX!X1788*(1+$D$147)","v":478.25208987200006},{"$f":"OPEX!Y1788*(1+$D$147)","v":478.25208987200006},{"$f":"OPEX!Z1788*(1+$D$147)","v":478.25208987200006},{"$f":"OPEX!AA1788*(1+$D$147)","v":478.70928987200011},{"$f":"OPEX!AB1788*(1+$D$147)","v":478.70928987200011},{"$f":"OPEX!AC1788*(1+$D$147)","v":478.70928987200011},{"$f":"OPEX!AD1788*(1+$D$147)","v":478.70928987200011},{"$f":"OPEX!AE1788*(1+$D$147)","v":478.70928987200011},{"$f":"OPEX!AF1788*(1+$D$147)","v":478.70928987200011}]
[null,null,"Administração Central",{"$f":"OPEX!C1961","v":0},{"$f":"OPEX!D1961","v":0},{"$f":"OPEX!E1961","v":0},{"$f":"OPEX!F1961","v":0},{"$f":"OPEX!G1961","v":0},{"$f":"OPEX!H1961","v":0},{"$f":"OPEX!I1961","v":0},{"$f":"OPEX!J1961","v":0},{"$f":"OPEX!K1961","v":0},{"$f":"OPEX!L1961","v":0},{"$f":"OPEX!M1961","v":0},{"$f":"OPEX!N1961","v":0},{"$f":"OPEX!O1961","v":0},{"$f":"OPEX!P1961","v":0},{"$f":"OPEX!Q1961","v":0},{"$f":"OPEX!R1961","v":0},{"$f":"OPEX!S1961","v":0},{"$f":"OPEX!T1961","v":0},{"$f":"OPEX!U1961","v":0},{"$f":"OPEX!V1961","v":0},{"$f":"OPEX!W1961","v":0},{"$f":"OPEX!X1961","v":0},{"$f":"OPEX!Y1961","v":0},{"$f":"OPEX!Z1961","v":0},{"$f":"OPEX!AA1961","v":0},{"$f":"OPEX!AB1961","v":0},{"$f":"OPEX!AC1961","v":0},{"$f":"OPEX!AD1961","v":0},{"$f":"OPEX!AE1961","v":0},{"$f":"OPEX!AF1961","v":0}]
[null,null,"Gerencialmento Contrato",{"$f":"$D$144*$D$145","v":33.226929577229996},33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996]
[]
[]
[null,null,"Taxa ARIS"]
[]
[null,null,"Taxas pagas mensalmente pelo prestador de serviço ",null,null,null,"*PROTOCOLO DE INTENÇÕES ARIS:\nArt. 88. No caso da prestadora de serviços executar duas ou mais atividades objeto das taxas de regulação e fiscalização, serão devidas as respectivas taxas cumulativamente, conforme cada atividade desempenhada pela prestadora de serviços regulada pela ARIS."]
[]
[null,null,"Varrição e Limpeza de Vias Públicas"]
[null,null,"TRVL=NHxR$0,0200"]
[null,null,"TRVL - Taxa de Regulação de Varrição e Limpeza de Vias Públicas"]
[null,null,"NH - Número de habitantes no município"]
[null,null,"R$ 0,0200 - valor apurado para o custo da regulação dos serviços de varrição e limpeza de vias públicas por habitante"]
[]
[null,null,"Coleta de Resíduos Sólidos"]
[null,null,"TRCR=NHxR$0,0300, onde"]
[null,null,"TRCR - Taxa de Regulação de Coleta de Resíduos Sólidos"]
[null,null,"NH - Número de habitantes no município"]
[null,null,"R$ 0,0300 - valor apurado para o custo da regulação dos serviços de coleta de resíduos sólidos por habitante"]
[]
[null,null,"Transbordo e Transporte de Resíduos Sólidos"]
[null,null,"TRTR=NHxR$0,0100, onde"]
[null,null,"TRTR - Taxa de Regulação de Transbordo e Transporte de Resíduos Sólidos"]
[null,null,"NH - Número de habitantes no município"]
[null,null,"R$ 0,0100 - valor apurado para o custo da regulação dos serviços de transbordo e transporte de resíduos sólidos por habitante."]
[]
[null,null,"Tratamento e Destinação Final de Resíduos Sólidos"]
[null,null,"TRDR=NHxR$0,0300, onde"]
[null,null,"TRDR - Taxa de Regulação de Tratamento e Destinação Final de Resíduos Sólidos"]
[null,null,"NH - Número de habitantes no município"]
[null,null,"R$ 0,0300 - valor apurado para o custo da regulação dos serviços de tratamento e destinação final de resíduos sólidos por habitante"]
[]
[null,null,"PROJEÇÃO POPULACIONAL",{"$f":"YEAR(Model_Start)","v":2024},{"$f":"D194+1","v":2025},{"$f":"E194+1","v":2026},{"$f":"F194+1","v":2027},{"$f":"G194+1","v":2028},{"$f":"H194+1","v":2029},{"$f":"I194+1","v":2030},{"$f":"J194+1","v":2031},{"$f":"K194+1","v":2032},{"$f":"L194+1","v":2033},{"$f":"M194+1","v":2034},{"$f":"N194+1","v":2035},{"$f":"O194+1","v":2036},{"$f":"P194+1","v":2037},{"$f":"Q194+1","v":2038},{"$f":"R194+1","v":2039},{"$f":"S194+1","v":2040},{"$f":"T194+1","v":2041},{"$f":"U194+1","v":2042},{"$f":"V194+1","v":2043},{"$f":"W194+1","v":2044},{"$f":"X194+1","v":2045},{"$f":"Y194+1","v":2046},{"$f":"Z194+1","v":2047},{"$f":"AA194+1","v":2048},{"$f":"AB194+1","v":2049},{"$f":"AC194+1","v":2050},{"$f":"AD194+1","v":2051},{"$f":"AE194+1","v":2052},{"$f":"AF194+1","v":2053}]
[null,null,"Ano Concessão","ANO 1","ANO 2","ANO 3","ANO 4","ANO 5","ANO 6","ANO 7","ANO 8","ANO 9","ANO 10","ANO 11","ANO 12","ANO 13","ANO 14","ANO 15","ANO 16","ANO 17","ANO 18","ANO 19","ANO 20","ANO 21","ANO 22","ANO 23","ANO 24","ANO 25","ANO 26","ANO 27","ANO 28","ANO 29","ANO 30"]
[null,null,"População Total",30876.66024090266,31318.46958071,31759.416615420465,32201.312001583206,32645.352576821144,33092.381862742259,33543.02575104322,33997.768906572695,34457.000489668419,34921.042891992605,35390.170540219129,35864.622624247117,36344.611965207121,36830.331349944863,37321.958155445667,37819.657790417434,38323.586300874871,38833.892373445757,39350.718897292856,39874.2041975518,40404.483020886517,40941.687331612629,41485.946961383204,42037.390144477227,42596.143962855174,43162.33471940786,43736.088253593618,44317.530210502598,44906.786272008794,45503.982356860477]
[]
[]
[]
[null,null,"Seguro - Multiriscos (Cobertura de 2,5 milhões)"]
[null,null,"Despesas com seguros ","Valor"]
[null,null,"Valor total de cobertura",{"$f":"2500","v":2500}]
[null,null,"% para pagamento da apólice anual",1E-3]
[null,null,"Despesas com seguros multiriscos",{"$f":"(D202*D203)","v":2.5}]
[]
[]
[]
[null,null,"Despesas com Seguros e Garantias da PPP"]
[]
[null,null,"Seguro - Responsabilidade Civil (5 milhões até o 3º ano)"]
[null,null,"Valor total de cobertura",5000]
[]
[null,null,"Seguro Garantia Execução",5.4999999999999997E-3]
[null,null,"Valor seguro garantia",{"$f":"D211*D213","v":27.5}]
[]
[null,null,null,{"$f":"YEAR(Model_Start)","v":2024},{"$f":"D216+1","v":2025},{"$f":"E216+1","v":2026},{"$f":"F216+1","v":2027}]
[null,null,"Alocação seguro garantia de execução",1,1,1,0]
[null,null,"Valor seguro garantia de execução",{"$f":"D217*$D$214","v":27.5},{"$f":"E217*$D$214","v":27.5},{"$f":"F217*$D$214","v":27.5},{"$f":"G217*$D$214","v":0}]
[]
[]
[null,null,"Seguro - Garantia de Execução (5% do valor do contrato)"]
[null,null,"Valor contrato PPP ",{"$f":"Summary!E66*5%","v":1661.3464788614999}]
[]
[null,null,"Seguro Garantia Execução",7.4999999999999997E-3]
[null,null,"Valor seguro garantia",{"$f":"D222*D224","v":12.460098591461248}]
[]
[null,null,null,"Parcela PPP"]
[null,null,"Alocação seguro garantia operacional de execução",1]
[null,null,"Valor seguro garantia operacional de execução",{"$f":"D225/D228","v":12.460098591461248}]
[]
[]
[null,null,"Seguro - Engenharia (0,35% do valor do Capex)"]
[]
[null,null,"Total Capex",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,null,{"$f":"C49","v":"Investimentos Destinação Final"},66.633105,22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,0,3.208205,6.4164099999999999,0,3.208205,10.312609999999999,3.8962000000000003,3.208205,6.4164099999999999,3.8962000000000003,3.208205,6.4164099999999999,0,3.208205,6.4164099999999999,3.8962000000000003,7.1044049999999999,6.4164099999999999,0,7.1044049999999999,6.4164099999999999,0,3.208205,6.4164099999999999,0]
[null,null,3.5000000000000001E-3,{"$f":"$C$236*D235","v":0.23321586750000001},7.9412217500000007E-2,7.5166260478049995,1.1228717500000001E-2,9.0640935000000006E-2,0,1.1228717500000001E-2,2.2457435000000001E-2,0,1.1228717500000001E-2,3.6094134999999999E-2,1.3636700000000002E-2,1.1228717500000001E-2,2.2457435000000001E-2,1.3636700000000002E-2,1.1228717500000001E-2,2.2457435000000001E-2,0,1.1228717500000001E-2,2.2457435000000001E-2,1.3636700000000002E-2,2.4865417500000001E-2,2.2457435000000001E-2,0,2.4865417500000001E-2,2.2457435000000001E-2,0,1.1228717500000001E-2,2.2457435000000001E-2,0]
[]
[]
[null,null,"Funding"]
[]
[null,null,"Alavancagem Indivisíveis",null,0.6,"%",{"$f":"1-E241","v":0.4}]
[]
[null,null,"Desembolsos Indivisíveis",null,5,"Anos"]
[null,null,"Desembolsos máximo",null,6,"Anos"]
[]
[null,null,"Debt Upfront",null,5.0000000000000001E-3,"%"]
[]
[]
[]
[null,null,"Imobilizado (fins fiscais)"]
[]
[null,null,"Classe de imobilizado"]
[null,null,"Estudos"]
[null,null,"Veículos"]
[null,null,"Equipamentos"]
[null,null,"Adicionais"]
[]
[null,null,"Grupo macro"]
[null,null,"Indivisível"]
[null,null,"Divisivel"]
[]
[null,null,"Taxa de depreciação","Taxa de depreciação","Valor residual"]
[null,null,"Estudos",{"$f":"1/10","v":0.1},0]
[null,null,"Veículos",{"$f":"1/5","v":0.2},0.3]
[null,null,"Equipamentos",{"$f":"1/25","v":0.04},0]
[null,null,"Adicionais",{"$f":"1/10","v":0.1},0]
[]
[]
[null,null,"Capital de Giro"]
[]
[null,null,"Dias ",null,"Dias"]
[null,null,"Contas a receber","Dias",30]
[null,null,"Estoques","Dias",30]
[null,null,"Contas a pagar","Dias",45]
[null,null,"Obrigações sociais e trabalhistas","Dias",45]
[]
[null,null,"Imposto "]
[null,null,"IR e CSLL"]
[null,null,"Aliquota IRPJ","%",0.15]
[null,null,"Adicional IR","%",0.1]
[null,null,"Base IR","$ R$",240000]
[null,null,"Alíquota CSLL","%",0.09]
[null,null,"Uso benefício fiscal","%",0.3]
[]
[null,null,"Dívida"]
[]
[null,null,"Dívida Senior"]
[null,null,"Taxa  de juros"]
[null,null,"Base","CDI",null,"CDI"]
[null,null,"Indexador","None",null,null,null,"Cronograma de desembolsos"]
[null,null,null,null,null,null,null,"ANO 1","ANO 2","ANO 3","ANO 4","ANO 5","ANO 6","ANO 7","ANO 8","ANO 9","ANO 10","ANO 11","ANO 12","ANO 13","ANO 14","ANO 15","ANO 16","ANO 17","ANO 18","ANO 19","ANO 20","ANO 21","ANO 22","ANO 23","ANO 24","ANO 25","ANO 26","ANO 27","ANO 28","ANO 29","ANO 30"]
[null,null,"Spread dívida 1º Ciclo",2.5000000000000001E-2,null,null,"1º Ciclo",{"$f":"CAPEX!C263","v":0.38863423525915008},{"$f":"CAPEX!D263","v":1.059445098370458E-2},{"$f":"CAPEX!E263","v":9.2797746703611225E-2},{"$f":"CAPEX!F263","v":8.7267453032205107E-4},{"$f":"CAPEX!G263","v":1.1190226138181698E-3},{"$f":"CAPEX!H263","v":2.9407109084651595E-3},{"$f":"CAPEX!I263","v":1.7183349247587021E-3},{"$f":"CAPEX!J263","v":0.23097451996414847},{"$f":"CAPEX!K263","v":0},{"$f":"CAPEX!L263","v":8.7267453032205107E-4},{"$f":"CAPEX!M263","v":3.5133484967137939E-2},{"$f":"CAPEX!N263","v":2.3265959909346719E-3},{"$f":"CAPEX!O263","v":8.7267453032205107E-4},{"$f":"CAPEX!P263","v":2.7725196803576277E-4},{"$f":"CAPEX!Q263","v":0.23086562212526915},{"$f":"CAPEX!R263","v":0},{"$f":"CAPEX!S263","v":0},{"$f":"CAPEX!T263","v":0},{"$f":"CAPEX!U263","v":0},{"$f":"CAPEX!V263","v":0},{"$f":"CAPEX!W263","v":0},{"$f":"CAPEX!X263","v":0},{"$f":"CAPEX!Y263","v":0},{"$f":"CAPEX!Z263","v":0},{"$f":"CAPEX!AA263","v":0},{"$f":"CAPEX!AB263","v":0},{"$f":"CAPEX!AC263","v":0},{"$f":"CAPEX!AD263","v":0},{"$f":"CAPEX!AE263","v":0},{"$f":"CAPEX!AF263","v":0}]
[null,null,"Spread dívida 2º Ciclo",2.5000000000000001E-2,null,null,"2º Ciclo",{"$f":"CAPEX!C264","v":0},{"$f":"CAPEX!D264","v":0},{"$f":"CAPEX!E264","v":0},{"$f":"CAPEX!F264","v":0},{"$f":"CAPEX!G264","v":0},{"$f":"CAPEX!H264","v":0},{"$f":"CAPEX!I264","v":0},{"$f":"CAPEX!J264","v":0},{"$f":"CAPEX!K264","v":0},{"$f":"CAPEX!L264","v":0},{"$f":"CAPEX!M264","v":0},{"$f":"CAPEX!N264","v":0},{"$f":"CAPEX!O264","v":0},{"$f":"CAPEX!P264","v":0},{"$f":"CAPEX!Q264","v":0},{"$f":"CAPEX!R264","v":7.4457513117896744E-3},{"$f":"CAPEX!S264","v":2.1925206172085467E-3},{"$f":"CAPEX!T264","v":0},{"$f":"CAPEX!U264","v":1.7467828225188975E-3},{"$f":"CAPEX!V264","v":5.4134291899826539E-4},{"$f":"CAPEX!W264","v":6.8057857445339015E-2},{"$f":"CAPEX!X264","v":0.45673298047047001},{"$f":"CAPEX!Y264","v":5.4134291899826539E-4},{"$f":"CAPEX!Z264","v":0},{"$f":"CAPEX!AA264","v":2.0754993915974075E-3},{"$f":"CAPEX!AB264","v":6.2831706087956782E-3},{"$f":"CAPEX!AC264","v":1.6511776982102815E-3},{"$f":"CAPEX!AD264","v":1.7467828225188975E-3},{"$f":"CAPEX!AE264","v":0.45098479097355504},{"$f":"CAPEX!AF264","v":0}]
[]
[null,null,"Dívida Senior"]
[null,null,"DSCR Dívida",1.3]
[null,null,"Método de repagamento","SAC"]
[null,null,"Prazo Dívida Senior",{"$f":"16-4","v":12}]
[null,null,"Carência Pagamento Dívida Senior",2]
[]
[null,null,"Conta Reserva",3,"Meses"]
[]
[null,null,"Fiança Bancária",0.02]
[null,null,"Prazo: Quantos períodos após @Completion?",10,"Períodos"]
[]
[]
[null,null,"Equity"]
[]
[null,null,"Dividendos"]
[null,null,"Distribuição de Dividendos?",0,"0 - Sim, 1 - Não"]
[null,null,"% distribuição",1]
[]
[]
[null,null,"Reserva legal"]
[null,null,"% Lucro Líquido",0.05,"%"]
[null,null,"Máximo do Capital Social %",0.2,"%"]
[]
[]
[]
[null,null,"Covenants "]
[]
[null,null,"DSCR - Mínimo",1.3]
[null,null,"DSCR - Default",1]
[]
[]
[]
[null,null,"Premissas Valuation e Sensibilidade"]
[]
[null,null,"Data-base Valuation","2023-06-06","Date"]
[]
[null,null,"CAPM",0.1729,"%"]
[null,null,"WACC",0.1109,"%"]
[]
[null,null,"TIR Meta ",{"$f":"Sensitivity!E18","v":0.1109},"%"]
[]
[]
[]
[null,null,"Premissas macroeconomicas"]
[null,null,"Escalation"]
[null,null,null,null,"Base index",null,2023,{"$f":"G340+1","v":2024},{"$f":"H340+1","v":2025},2026,2027]
[null,null,"None","% p.a.",1,null,0,0,0,0,0]
[null,null,"IPG-M","% p.a.",1,null,-8.0000000000000004E-4,4.1000000000000002E-2,0.04,0.04,{"$f":"J342","v":0.04}]
[null,null,"PIB","% p.a.",1,null,1.6799999999999999E-2,1.2800000000000001E-2,1.7000000000000001E-2,1.9E-2,{"$f":"J343","v":1.9E-2}]
[null,null,"PIB Serviços","% p.a.",1,null,1.77E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2,1.6899999999999998E-2]
[null,null,"CPI US","% p.a.",1,null,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,"SELIC","% p.a.",1,null,0.125,0.1,0.09,0.09,0.09]
[null,null,"CDI","% p.a.",1,null,0.1237,9.9000000000000005E-2,9.4E-2,9.4E-2,9.4E-2]
[null,null,"TLP","% p.a.",1,null,{"$f":"G349+5.69%","v":0.11380000000000001},{"$f":"H349+5.69%","v":9.8100000000000007E-2},{"$f":"I349+5.69%","v":9.6900000000000014E-2},{"$f":"J349+5.69%","v":9.6900000000000014E-2},9.6900000000000014E-2]
[null,null,"IPCA","% p.a.",1,null,5.6899999999999999E-2,4.1200000000000001E-2,0.04,0.04,0.04]
[]
[]
[null,null,"Outras premissas financeiras"]
[]
[null,null,"Receitas Financeiras"]
[null,null,"Modelo Considera receitas financeiras?",0,"0 - Sim, 1 - Não"]
[null,null,"Percentual",1]
[null,null,"Indexador","CDI"]
[]
[null,null,"Value for Money (VfM)"]
[null,null,"Taxa de desconto Value for Money",0,"0 - Taxa Social, 1 - Macro"]
[null,null,"Indexador","SELIC"]
[]
[null,null,"Taxa Social",8.5000000000000006E-2,"%"]

{"sheet":"Ops","index":5,"n_rows":1120,"n_cols":40,"rows_kept":1120,"cut":false,"hidden":false,"merged":[]}
["OPERAÇÕES",null,null,"Alerta","Erro","IRR","NPV","Macro"]
[null,null,null,{"$f":"CHECKS!$F$9","v":0},{"$f":"CHECKS!$F$15","v":0},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"Project_NPV","v":3.285987481077882},{"$f":"Master_Check","v":0}]
[]
[null,null,{"$f":"Flags!C4","v":"Começo período"},null,null,null,{"$f":"Flags!G4","v":"2024-01-01"},{"$f":"Flags!H4","v":"2025-01-01"},{"$f":"Flags!I4","v":"2026-01-01"},{"$f":"Flags!J4","v":"2027-01-01"},{"$f":"Flags!K4","v":"2028-01-01"},{"$f":"Flags!L4","v":"2029-01-01"},{"$f":"Flags!M4","v":"2030-01-01"},{"$f":"Flags!N4","v":"2031-01-01"},{"$f":"Flags!O4","v":"2032-01-01"},{"$f":"Flags!P4","v":"2033-01-01"},{"$f":"Flags!Q4","v":"2034-01-01"},{"$f":"Flags!R4","v":"2035-01-01"},{"$f":"Flags!S4","v":"2036-01-01"},{"$f":"Flags!T4","v":"2037-01-01"},{"$f":"Flags!U4","v":"2038-01-01"},{"$f":"Flags!V4","v":"2039-01-01"},{"$f":"Flags!W4","v":"2040-01-01"},{"$f":"Flags!X4","v":"2041-01-01"},{"$f":"Flags!Y4","v":"2042-01-01"},{"$f":"Flags!Z4","v":"2043-01-01"},{"$f":"Flags!AA4","v":"2044-01-01"},{"$f":"Flags!AB4","v":"2045-01-01"},{"$f":"Flags!AC4","v":"2046-01-01"},{"$f":"Flags!AD4","v":"2047-01-01"},{"$f":"Flags!AE4","v":"2048-01-01"},{"$f":"Flags!AF4","v":"2049-01-01"},{"$f":"Flags!AG4","v":"2050-01-01"},{"$f":"Flags!AH4","v":"2051-01-01"},{"$f":"Flags!AI4","v":"2052-01-01"},{"$f":"Flags!AJ4","v":"2053-01-01"},{"$f":"Flags!AK4","v":"2054-01-01"},{"$f":"Flags!AL4","v":"2055-01-01"},{"$f":"Flags!AM4","v":"2056-01-01"},{"$f":"Flags!AN4","v":"2057-01-01"}]
[null,null,{"$f":"Flags!C5","v":"Fim período"},null,null,null,{"$f":"Flags!G5","v":"2024-12-31"},{"$f":"Flags!H5","v":"2025-12-31"},{"$f":"Flags!I5","v":"2026-12-31"},{"$f":"Flags!J5","v":"2027-12-31"},{"$f":"Flags!K5","v":"2028-12-31"},{"$f":"Flags!L5","v":"2029-12-31"},{"$f":"Flags!M5","v":"2030-12-31"},{"$f":"Flags!N5","v":"2031-12-31"},{"$f":"Flags!O5","v":"2032-12-31"},{"$f":"Flags!P5","v":"2033-12-31"},{"$f":"Flags!Q5","v":"2034-12-31"},{"$f":"Flags!R5","v":"2035-12-31"},{"$f":"Flags!S5","v":"2036-12-31"},{"$f":"Flags!T5","v":"2037-12-31"},{"$f":"Flags!U5","v":"2038-12-31"},{"$f":"Flags!V5","v":"2039-12-31"},{"$f":"Flags!W5","v":"2040-12-31"},{"$f":"Flags!X5","v":"2041-12-31"},{"$f":"Flags!Y5","v":"2042-12-31"},{"$f":"Flags!Z5","v":"2043-12-31"},{"$f":"Flags!AA5","v":"2044-12-31"},{"$f":"Flags!AB5","v":"2045-12-31"},{"$f":"Flags!AC5","v":"2046-12-31"},{"$f":"Flags!AD5","v":"2047-12-31"},{"$f":"Flags!AE5","v":"2048-12-31"},{"$f":"Flags!AF5","v":"2049-12-31"},{"$f":"Flags!AG5","v":"2050-12-31"},{"$f":"Flags!AH5","v":"2051-12-31"},{"$f":"Flags!AI5","v":"2052-12-31"},{"$f":"Flags!AJ5","v":"2053-12-31"},{"$f":"Flags!AK5","v":"2054-12-31"},{"$f":"Flags!AL5","v":"2055-12-31"},{"$f":"Flags!AM5","v":"2056-12-31"},{"$f":"Flags!AN5","v":"2057-12-31"}]
[null,null,"Ano",null,null,null,{"$f":"YEAR(G5)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"YEAR(AM5)","v":2056},2057]
[null,null,"Ano de Concessão",null,null,null,{"$f":"Flags!G15","v":1},{"$f":"Flags!H15","v":2},{"$f":"Flags!I15","v":3},{"$f":"Flags!J15","v":4},{"$f":"Flags!K15","v":5},{"$f":"Flags!L15","v":6},{"$f":"Flags!M15","v":7},{"$f":"Flags!N15","v":8},{"$f":"Flags!O15","v":9},{"$f":"Flags!P15","v":10},{"$f":"Flags!Q15","v":11},{"$f":"Flags!R15","v":12},{"$f":"Flags!S15","v":13},{"$f":"Flags!T15","v":14},{"$f":"Flags!U15","v":15},{"$f":"Flags!V15","v":16},{"$f":"Flags!W15","v":17},{"$f":"Flags!X15","v":18},{"$f":"Flags!Y15","v":19},{"$f":"Flags!Z15","v":20},{"$f":"Flags!AA15","v":21},{"$f":"Flags!AB15","v":22},{"$f":"Flags!AC15","v":23},{"$f":"Flags!AD15","v":24},{"$f":"Flags!AE15","v":25},{"$f":"Flags!AF15","v":26},{"$f":"Flags!AG15","v":27},{"$f":"Flags!AH15","v":28},{"$f":"Flags!AI15","v":29},{"$f":"Flags!AJ15","v":30},{"$f":"Flags!AK15","v":31},{"$f":"Flags!AL15","v":32},{"$f":"Flags!AM15","v":33},{"$f":"Flags!AN15","v":34}]
[null,null,{"$f":"Flags!C6","v":"Timeline"},null,null,null,{"$f":"Flags!G90","v":"Ops"},{"$f":"Flags!H90","v":"Ops"},{"$f":"Flags!I90","v":"Ops"},{"$f":"Flags!J90","v":"Ops"},{"$f":"Flags!K90","v":"Ops"},{"$f":"Flags!L90","v":"Ops"},{"$f":"Flags!M90","v":"Ops"},{"$f":"Flags!N90","v":"Ops"},{"$f":"Flags!O90","v":"Ops"},{"$f":"Flags!P90","v":"Ops"},{"$f":"Flags!Q90","v":"Ops"},{"$f":"Flags!R90","v":"Ops"},{"$f":"Flags!S90","v":"Ops"},{"$f":"Flags!T90","v":"Ops"},{"$f":"Flags!U90","v":"Ops"},{"$f":"Flags!V90","v":"Ops"},{"$f":"Flags!W90","v":"Ops"},{"$f":"Flags!X90","v":"Ops"},{"$f":"Flags!Y90","v":"Ops"},{"$f":"Flags!Z90","v":"Ops"},{"$f":"Flags!AA90","v":"Ops"},{"$f":"Flags!AB90","v":"Ops"},{"$f":"Flags!AC90","v":"Ops"},{"$f":"Flags!AD90","v":"Ops"},{"$f":"Flags!AE90","v":"Ops"},{"$f":"Flags!AF90","v":"Ops"},{"$f":"Flags!AG90","v":"Ops"},{"$f":"Flags!AH90","v":"Ops"},{"$f":"Flags!AI90","v":"Ops"},{"$f":"Flags!AJ90","v":"Ops"},{"$f":"Flags!AK90","v":"Post Ops."},{"$f":"Flags!AL90","v":"Post Ops."},{"$f":"Flags!AM90","v":"Post Ops."},{"$f":"Flags!AN90","v":"Post Ops."}]
[]
[null,null,null,{"$f":"Flags!D8","v":"Inputs"},{"$f":"Flags!E8","v":"Units"},{"$f":"Flags!F8","v":"Total"}]
[]
[null,null,"Correção Monetária"]
[]
[null,null,"Ano de Operação",null,"Ano",null,{"$f":"YEAR(G$5)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"YEAR(AM$5)","v":2056},2057]
[null,null,"Dias no período",null,"Dias",null,{"$f":"Flags!H$26","v":365},{"$f":"Flags!I$26","v":365},{"$f":"Flags!J$26","v":365},{"$f":"Flags!K$26","v":366},{"$f":"Flags!L$26","v":365},{"$f":"Flags!M$26","v":365},{"$f":"Flags!N$26","v":365},{"$f":"Flags!O$26","v":366},{"$f":"Flags!P$26","v":365},{"$f":"Flags!Q$26","v":365},{"$f":"Flags!R$26","v":365},{"$f":"Flags!S$26","v":366},{"$f":"Flags!T$26","v":365},{"$f":"Flags!U$26","v":365},{"$f":"Flags!V$26","v":365},{"$f":"Flags!W$26","v":366},{"$f":"Flags!X$26","v":365},{"$f":"Flags!Y$26","v":365},{"$f":"Flags!Z$26","v":365},{"$f":"Flags!AA$26","v":366},{"$f":"Flags!AB$26","v":365},{"$f":"Flags!AC$26","v":365},{"$f":"Flags!AD$26","v":365},{"$f":"Flags!AE$26","v":366},{"$f":"Flags!AF$26","v":365},{"$f":"Flags!AG$26","v":365},{"$f":"Flags!AH$26","v":365},{"$f":"Flags!AI$26","v":366},{"$f":"Flags!AJ$26","v":365},{"$f":"Flags!AK$26","v":365},{"$f":"Flags!AL$26","v":365},{"$f":"Flags!AM$26","v":366},{"$f":"Flags!AN$26","v":365},{"$f":"Flags!AO$26","v":0}]
[null,null,"Dias no ano",null,"Dias",null,{"$f":"SUMIF($G$14:$AN$14,G14,$G$15:$AN$15)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,0]
[]
[null,null,"Correção"]
[null,null,"% p.a"]
[null,null,{"$f":"Inputs!C341","v":"None"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0}]
[null,null,{"$f":"Inputs!C342","v":"IPG-M"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":4.1000000000000002E-2},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04}]
[null,null,{"$f":"Inputs!C343","v":"PIB"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.2800000000000001E-2},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.7000000000000001E-2},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2}]
[null,null,{"$f":"Inputs!C344","v":"PIB Serviços"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2}]
[null,null,{"$f":"Inputs!C345","v":"CPI US"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3}]
[null,null,{"$f":"Inputs!C346","v":"SELIC"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.1},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09}]
[null,null,{"$f":"Inputs!C347","v":"CDI"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.9000000000000005E-2},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2}]
[null,null,{"$f":"Inputs!C348","v":"TLP"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.8100000000000007E-2},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2}]
[null,null,{"$f":"Inputs!C349","v":"IPCA"},null,"% p.a",null,{"$f":"LOOKUP(G$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":4.1200000000000001E-2},{"$f":"LOOKUP(H$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(I$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(J$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(K$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(L$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(M$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(N$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(O$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(P$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Q$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(R$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(S$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(T$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(U$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(V$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(W$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(X$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Y$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Z$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AA$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AB$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AC$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AD$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AE$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AF$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AG$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AH$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AI$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AJ$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AK$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AL$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AM$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AN$14,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04}]
[]
[null,null,"Index"]
[null,null,{"$f":"C20","v":"None"},null,null,{"$f":"Inputs!E341","v":1},{"$f":"IFERROR(F31*(1+G20)^(G$15/G$16),1)","v":1},{"$f":"IFERROR(G31*(1+H20)^(H$15/H$16),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"IPG-M",null,null,{"$f":"Inputs!E342","v":1},{"$f":"IFERROR(F32*(1+G21)^(G$15/G$16),1)","v":1.0409999999999999},1.08264,1.1259456000000001,1.1709834240000001,1.2178227609600001,1.2665356713984002,1.3171970982543362,1.3698849821845096,1.42468038147189,1.4816675967307658,1.5409343005999965,1.6025716726239965,1.6666745395289564,1.7333415211101146,1.8026751819545193,1.8747821892327001,1.9497734768020083,2.0277644158740888,2.1088749925090524,2.1932299922094147,2.2809591918977912,2.3721975595737028,2.4670854619566511,2.5657688804349172,2.6683996356523139,2.7751356210784066,2.8861410459215429,3.0015866877584045,3.1216501552687408,3.2465161614794904,3.3763768079386702,3.5114318802562172,3.6518891554664661,1]
[null,null,"PIB",null,null,{"$f":"Inputs!E343","v":1},{"$f":"IFERROR(F33*(1+G22)^(G$15/G$16),1)","v":1.0127999999999999},1.0300175999999999,1.0495879343999999,1.0695301051535997,1.089851177151518,1.1105583495173967,1.1316589581582273,1.1531604783632334,1.1750705274521347,1.1973968674737252,1.220147407955726,1.2433302087068847,1.2669534826723154,1.2910255988430894,1.315555085221108,1.3405506318403089,1.3660210938452746,1.3919754946283347,1.4184230290262729,1.445373066577772,1.4728351548427494,1.5008190227847615,1.5293345842176718,1.5583919413178073,1.5880013882028454,1.6181734145786992,1.6489187094556943,1.6802481649353522,1.7121728800691238,1.7447041647904371,1.7778535439214553,1.8116327612559628,1.8460537837198259,1]
[null,null,"PIB Serviços",null,null,{"$f":"Inputs!E344","v":1},{"$f":"IFERROR(F34*(1+G23)^(G$15/G$16),1)","v":1.0168999999999999},1.0340856099999998,1.0515616568089996,1.0693330488090715,1.0874047773339448,1.1057819180708883,1.1244696324862862,1.1434731692753044,1.1627978658360569,1.1824491497686862,1.2024325403997769,1.2227536503325329,1.2434181870231527,1.2644319543838438,1.2858008544129307,1.307530888852509,1.3296281608741163,1.3520988767928888,1.3749493478106884,1.398185991788689,1.4218153350499176,1.4458440142122611,1.4702787780524482,1.4951264894015344,1.5203941270724202,1.5460887878199439,1.5722176883341008,1.5987881672669471,1.6258076872937584,1.6532838372090228,1.6812243340578552,1.7096370253034328,1.7385298910310607,1]
[null,null,"CPI US",null,null,{"$f":"Inputs!E345","v":1},{"$f":"IFERROR(F35*(1+G24)^(G$15/G$16),1)","v":1.004},1.008016,1.012048064,1.0160962562560001,1.020160641281024,1.0242412838461481,1.0283382489815327,1.0324516019774588,1.0365814083853686,1.0407277340189101,1.0448906449549857,1.0490702075348057,1.053266488364945,1.0574795543184048,1.0617094725356784,1.0659563104258212,1.0702201356675245,1.0745010162101947,1.0787990202750355,1.0831142163561356,1.0874466732215602,1.0917964599144465,1.0961636457541044,1.1005483003371208,1.1049504935384693,1.1093702955126232,1.1138077766946737,1.1182630078014524,1.1227360598326581,1.1272270040719887,1.1317359120882766,1.1362628557366297,1.1408079071595763,1]
[null,null,"SELIC",null,null,{"$f":"Inputs!E346","v":1},{"$f":"IFERROR(F36*(1+G25)^(G$15/G$16),1)","v":1.1000000000000001},1.1990000000000003,1.3069100000000005,1.4245319000000005,1.5527397710000006,1.6924863503900007,1.844810121925101,2.0108430328983604,2.191818905859213,2.3890826073865425,2.6041000420513316,2.8384690458359518,3.0939312599611877,3.372385073357695,3.6758997299598879,4.0067307056562784,4.3673364691653438,4.7603967513902248,5.1888324590153454,5.6558273803267269,6.1648518445561331,6.7196885105661854,7.3244604765171424,7.9836619194036862,8.7021914921500194,9.4853887264435226,10.33907371182344,11.269590345887551,12.283853477017431,13.389400289949,14.594446316044412,15.907946484488409,17.339661668092369,1]
[null,null,"CDI",null,null,{"$f":"Inputs!E347","v":1},{"$f":"IFERROR(F37*(1+G26)^(G$15/G$16),1)","v":1.099},1.2023060000000001,1.3153227640000003,1.4389631038160005,1.5742256355747046,1.722202845318727,1.8840899127786874,2.061194364579884,2.2549466348503935,2.4669116185263307,2.6988013106678062,2.9524886338705802,3.2300225654544152,3.5336446866071305,3.865807287148201,4.2291931721401319,4.6267373303213049,5.0616506393715079,5.5374457994724304,6.0579657046228395,6.6274144808573867,7.2503914420579818,7.9319282376114328,8.6775294919469079,9.4932172641899175,10.385579687023771,11.361824177604007,12.429835650298784,13.59824020142687,14.876474780360997,16.274863409714932,17.804700570228135,19.478342423829581,1]
[null,null,"TLP",null,null,{"$f":"Inputs!E348","v":1},{"$f":"IFERROR(F38*(1+G27)^(G$15/G$16),1)","v":1.0981000000000001},1.2045058900000001,1.3212225107410001,1.4492489720318029,1.5896811974216847,1.7437213054518459,1.9126878999501298,2.0980273574552974,2.301326208392716,2.5243247179859702,2.7689317831588109,3.0372412729468996,3.3315499522954539,3.6543771426728835,4.0084862877978855,4.396908609085501,4.8229690533058855,5.2903147545712255,5.8029462542891768,6.3652517463297977,6.9820446405491552,7.6586047662183683,8.4007235680649277,9.2147536818104196,10.107663313577849,11.087095888663542,12.16143548027504,13.339878578313691,14.632512812552287,16.050403304088604,17.605687384254789,19.311678491789078,21.18298013764344,1]
[null,null,"IPCA",null,null,{"$f":"Inputs!E349","v":1},{"$f":"IFERROR(F39*(1+G28)^(G$15/G$16),1)","v":1.0411999999999999},1.082848,1.1261619200000001,1.1712083968000002,1.2180567326720002,1.2667790019788803,1.3174501620580354,1.3701481685403569,1.4249540952819713,1.4819522590932501,1.5412303494569801,1.6028795634352593,1.6669947459726697,1.7336745358115766,1.8030215172440398,1.8751423779338015,1.9501480730511536,2.0281539959731996,2.1092801558121277,2.193651362044613,2.2813974165263975,2.3726533131874534,2.4675594457149517,2.5662618235435497,2.6689122964852916,2.7756687883447033,2.8866955398784917,3.0021633614736314,3.1222498959325766,3.2471398917698799,3.3770254874406751,3.5121065069383022,3.6525907672158344,1]
[]
[]
[null,null,"Receitas e Deduções"]
[]
[null,null,"Contraprestação Pública Mensal"]
[]
[null,null,"Contraprestação mensal máxima (CMM)"]
[]
[null,null,"𝐶𝑀𝐴 = CONTRAPRESTAÇÃO MENSAL MÁXIMA"]
[]
[null,null,null,{"$f":"CP","v":3723},"R$"]
[null,null,null,0,"%"]
[null,null,null,1,"%"]
[]
[]
[null,null,"𝐶𝑀𝐴1 = CONTRAPRESTAÇÃO MENSAL MÁXIMA - PARCELA A1,"]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,{"$f":"Flags!C28","v":"Ano"},null,{"$f":"Flags!E28","v":"Ano"},null,{"$f":"Flags!G28","v":2024},{"$f":"Flags!H28","v":2025},{"$f":"Flags!I28","v":2026},{"$f":"Flags!J28","v":2027},{"$f":"Flags!K28","v":2028},{"$f":"Flags!L28","v":2029},{"$f":"Flags!M28","v":2030},{"$f":"Flags!N28","v":2031},{"$f":"Flags!O28","v":2032},{"$f":"Flags!P28","v":2033},{"$f":"Flags!Q28","v":2034},{"$f":"Flags!R28","v":2035},{"$f":"Flags!S28","v":2036},{"$f":"Flags!T28","v":2037},{"$f":"Flags!U28","v":2038},{"$f":"Flags!V28","v":2039},{"$f":"Flags!W28","v":2040},{"$f":"Flags!X28","v":2041},{"$f":"Flags!Y28","v":2042},{"$f":"Flags!Z28","v":2043},{"$f":"Flags!AA28","v":2044},{"$f":"Flags!AB28","v":2045},{"$f":"Flags!AC28","v":2046},{"$f":"Flags!AD28","v":2047},{"$f":"Flags!AE28","v":2048},{"$f":"Flags!AF28","v":2049},{"$f":"Flags!AG28","v":2050},{"$f":"Flags!AH28","v":2051},{"$f":"Flags!AI28","v":2052},{"$f":"Flags!AJ28","v":2053},{"$f":"Flags!AK28","v":2054},{"$f":"Flags!AL28","v":2055},{"$f":"Flags!AM28","v":2056},{"$f":"Flags!AN28","v":2057}]
[null,null,"% de recebimento contraprestação",null,"%",null,{"$f":"D52","v":1},{"$f":"G58","v":1},{"$f":"H58","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"$R$",{"$f":"SUM(G59:AN59)","v":150704.22591438895},{"$f":"(((($D$50*(1-$D$51))*$D$52)*G56)*G58)+((((($D$50*(1-$D$51))*$D$52)*G56)*G58)*G61)","v":3723},{"$f":"(((((G59)*(1-$D$51)))*H56)*H58)+((((($D$50*(1-$D$51))*$D$52)*H56)*H58)*H61)+(G59*H63)","v":4133.5354967662261},{"$f":"(((((H59)*(1-$D$51)))*I56)*I58)+((((($D$50*(1-$D$51))*$D$52)*I56)*I58)*I61)+(H59*I63)","v":4585.2149270926802},{"$f":"(((((I59)*(1-$D$51)))*J56)*J58)+((((($D$50*(1-$D$51))*$D$52)*J56)*J58)*J61)","v":4623.5059317097794},{"$f":"(((((J59)*(1-$D$51)))*K56)*K58)+((((($D$50*(1-$D$51))*$D$52)*K56)*K58)*K61)+((((($D$50*(1-$D$51))*$D$52)*K56)*K58)*K63)","v":4661.7591465358009},{"$f":"(((((K59)*(1-$D$51)))*L56)*L58)+((((($D$50*(1-$D$51))*$D$52)*L56)*L58)*L61)+((((($D$50*(1-$D$51))*$D$52)*L56)*L58)*L63)","v":4699.9717565064757},4738.2560105904086,4776.4919807579108,4814.7898144744786,4853.0321779148235,4891.3271534595096,4929.559944962356,4967.8366062077093,5006.0448221566539,5044.2886544987987,5082.5630742824851,5120.863194163162,5159.0815285083245,5197.3182944192777,5235.5689838693397,5273.8292204480476,5312.0947568718884,5350.3614724836143,5388.6253707447095,5426.8825767252874,5465.1293345953982,5503.4557126472482,5541.6698186289614,5579.9547191246338,5618.2134332429705,0,0,0,0]
[]
[null,null,"CRESCIMENTO POPULACIONAL",null,null,null,null,{"$f":"Inputs!F123","v":1.0270077025577695E-2},{"$f":"Inputs!G123","v":1.0294354190123922E-2},{"$f":"Inputs!H123","v":1.0284986467123058E-2},{"$f":"Inputs!I123","v":1.0274836106908714E-2},{"$f":"Inputs!J123","v":1.0263929618768319E-2},{"$f":"Inputs!K123","v":1.0283173269925561E-2},{"$f":"Inputs!L123","v":1.0270204181440201E-2},{"$f":"Inputs!M123","v":1.0286820767275717E-2},{"$f":"Inputs!N123","v":1.0271921418303798E-2},{"$f":"Inputs!O123","v":1.0286053060619471E-2},{"$f":"Inputs!P123","v":1.0269350390235354E-2},{"$f":"Inputs!Q123","v":1.0281133828996314E-2},{"$f":"Inputs!R123","v":1.0262749381935166E-2},{"$f":"Inputs!S123","v":1.0272315966195267E-2},{"$f":"Inputs!T123","v":1.0280531771068135E-2},{"$f":"Inputs!U123","v":1.0287434832306541E-2},{"$f":"Inputs!V123","v":1.0265467189138455E-2},{"$f":"Inputs!W123","v":1.0270417918601504E-2},{"$f":"Inputs!X123","v":1.0274157789433858E-2},{"$f":"Inputs!Y123","v":1.0276722153829576E-2},{"$f":"Inputs!Z123","v":1.0278145695364227E-2},{"$f":"Inputs!AA123","v":1.0278462425926893E-2},{"$f":"Inputs!AB123","v":1.0277705683882754E-2},{"$f":"Inputs!AC123","v":1.0275908133381195E-2},{"$f":"Inputs!AD123","v":1.0273101764735726E-2},{"$f":"Inputs!AE123","v":1.0294487792600115E-2},{"$f":"Inputs!AF123","v":1.0264331448217368E-2},{"$f":"Inputs!AG123","v":1.0283346896500678E-2},{"$f":"Inputs!AH123","v":1.0276313220074274E-2},{"$f":"Inputs!AI123","v":0},{"$f":"Inputs!AJ123","v":0},{"$f":"Inputs!AK123","v":0},{"$f":"Inputs!AL123","v":0}]
[]
[null,null,"ESCALONAMENTO DA CONTRAPRESTAÇÃO",null,null,null,null,0.1,0.1]
[]
[]
[null,null,"𝐶𝑀𝐵 = CONTRAPRESTAÇÃO TRANSITÓRIA"]
[]
[null,null,"Contraprestação Transitória",{"$f":"Inputs!D76","v":4997},"R$"]
[null,null,null,{"$f":"Inputs!$D$78","v":0},"%"]
[null,null,"Indicador",{"$f":"D52","v":1},"%"]
[]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,{"$f":"Inputs!C78","v":"Desconto"},null,{"$f":"Flags!E28","v":"Ano"},null,{"$f":"Flags!G28","v":2024},{"$f":"Flags!H28","v":2025},{"$f":"Flags!I28","v":2026},{"$f":"Flags!J28","v":2027},{"$f":"Flags!K28","v":2028},{"$f":"Flags!L28","v":2029},{"$f":"Flags!M28","v":2030},{"$f":"Flags!N28","v":2031},{"$f":"Flags!O28","v":2032},{"$f":"Flags!P28","v":2033},{"$f":"Flags!Q28","v":2034},{"$f":"Flags!R28","v":2035},{"$f":"Flags!S28","v":2036},{"$f":"Flags!T28","v":2037},{"$f":"Flags!U28","v":2038},{"$f":"Flags!V28","v":2039},{"$f":"Flags!W28","v":2040},{"$f":"Flags!X28","v":2041},{"$f":"Flags!Y28","v":2042},{"$f":"Flags!Z28","v":2043},{"$f":"Flags!AA28","v":2044},{"$f":"Flags!AB28","v":2045},{"$f":"Flags!AC28","v":2046},{"$f":"Flags!AD28","v":2047},{"$f":"Flags!AE28","v":2048},{"$f":"Flags!AF28","v":2049},{"$f":"Flags!AG28","v":2050},{"$f":"Flags!AH28","v":2051},{"$f":"Flags!AI28","v":2052},{"$f":"Flags!AJ28","v":2053},{"$f":"Flags!AK28","v":2054},{"$f":"Flags!AL28","v":2055},{"$f":"Flags!AM28","v":2056},{"$f":"Flags!AN28","v":2057}]
[null,null,"% de recebimento contraprestação",null,"%",null,{"$f":"D70","v":1},{"$f":"G74","v":1},{"$f":"H74","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"𝐶𝑀B = CONTRAPRESTAÇÃO MENSAL EXCEDENTE - PARCELA B (Total)"]
[null,null,"Parcela B total",null,"$R$",{"$f":"SUM(G77:AN77)","v":4997},{"$f":"IF(OPEX!$C$1=0,(((($D$68*(1-$D$69))*$D$70)*G72)*G74)+((((($D$68*(1-$D$69))*$D$70)*G72)*G74)*G61),0)","v":4997},0,{"$f":"H77","v":0},{"$f":"I77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Contraprestação Pública Mensal"]
[]
[null,null,"Contraprestação mensal máxima (CMM)"]
[]
[null,null,"𝐶𝑀𝐴 = CONTRAPRESTAÇÃO MENSAL MÁXIMA - PARCELA A"]
[]
[null,null,{"$f":"Inputs!C74","v":"Contraprestação 2024"},null,"R$"]
[null,null,{"$f":"Inputs!C78","v":"Desconto"},{"$f":"Inputs!D78","v":0},"%"]
[null,null,"Parcela A",null,"%"]
[]
[]
[null,null,"𝐶𝑀𝐴1 = CONTRAPRESTAÇÃO MENSAL MÁXIMA - PARCELA A1,"]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,{"$f":"Flags!C28","v":"Ano"},null,{"$f":"Flags!E28","v":"Ano"},null,{"$f":"Flags!G28","v":2024},{"$f":"Flags!H28","v":2025},{"$f":"Flags!I28","v":2026},{"$f":"Flags!J28","v":2027},{"$f":"Flags!K28","v":2028},{"$f":"Flags!L28","v":2029},{"$f":"Flags!M28","v":2030},{"$f":"Flags!N28","v":2031},{"$f":"Flags!O28","v":2032},{"$f":"Flags!P28","v":2033},{"$f":"Flags!Q28","v":2034},{"$f":"Flags!R28","v":2035},{"$f":"Flags!S28","v":2036},{"$f":"Flags!T28","v":2037},{"$f":"Flags!U28","v":2038},{"$f":"Flags!V28","v":2039},{"$f":"Flags!W28","v":2040},{"$f":"Flags!X28","v":2041},{"$f":"Flags!Y28","v":2042},{"$f":"Flags!Z28","v":2043},{"$f":"Flags!AA28","v":2044},{"$f":"Flags!AB28","v":2045},{"$f":"Flags!AC28","v":2046},{"$f":"Flags!AD28","v":2047},{"$f":"Flags!AE28","v":2048},{"$f":"Flags!AF28","v":2049},{"$f":"Flags!AG28","v":2050},{"$f":"Flags!AH28","v":2051},{"$f":"Flags!AI28","v":2052},{"$f":"Flags!AJ28","v":2053},{"$f":"Flags!AK28","v":2054},{"$f":"Flags!AL28","v":2055},{"$f":"Flags!AM28","v":2056},{"$f":"Flags!AN28","v":2057}]
[null,null,"% de recebimento contraprestação",null,"%",null,{"$f":"LOOKUP(G95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":2.3421971528337364},{"$f":"LOOKUP(H95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(I95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(J95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(K95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(L95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(M95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(N95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(O95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(P95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(Q95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(R95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(S95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(T95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(U95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(V95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(W95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(X95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(Y95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(Z95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AA95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AB95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AC95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AD95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AE95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AF95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AG95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AH95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AI95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AJ95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AK95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AL95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AM95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AN95,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1}]
[null,null,null,null,"$R$",{"$f":"SUM(G97:AN97)","v":0},{"$f":"(((($D$88*(1-$D$89))*$D$90)*G94)*G96)+((((($D$88*(1-$D$89))*$D$90)*G94)*G96)*G139)","v":0},{"$f":"(((($D$88*(1-$D$89))*$D$90)*H94)*H96)+((((($D$88*(1-$D$89))*$D$90)*H94)*H96)*H139)","v":0},{"$f":"(((((H97)*(1-$D$89)))*I94)*I96)+((((($D$88*(1-$D$89))*$D$90)*I94)*I96)*I139)","v":0},{"$f":"(((((I97)*(1-$D$89)))*J94)*J96)+((((($D$88*(1-$D$89))*$D$90)*J94)*J96)*J139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"𝐶𝑀𝐵 = CONTRAPRESTAÇÃO MENSAL MÁXIMA - PARCELA B."]
[]
[null,null,{"$f":"Inputs!C74","v":"Contraprestação 2024"},null,"R$"]
[null,null,{"$f":"Inputs!C78","v":"Desconto"},{"$f":"Inputs!$D$78","v":0},"%"]
[null,null,"Parcela B",null,"%"]
[]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,{"$f":"Flags!C28","v":"Ano"},null,{"$f":"Flags!E28","v":"Ano"},null,{"$f":"Flags!G28","v":2024},{"$f":"Flags!H28","v":2025},{"$f":"Flags!I28","v":2026},{"$f":"Flags!J28","v":2027},{"$f":"Flags!K28","v":2028},{"$f":"Flags!L28","v":2029},{"$f":"Flags!M28","v":2030},{"$f":"Flags!N28","v":2031},{"$f":"Flags!O28","v":2032},{"$f":"Flags!P28","v":2033},{"$f":"Flags!Q28","v":2034},{"$f":"Flags!R28","v":2035},{"$f":"Flags!S28","v":2036},{"$f":"Flags!T28","v":2037},{"$f":"Flags!U28","v":2038},{"$f":"Flags!V28","v":2039},{"$f":"Flags!W28","v":2040},{"$f":"Flags!X28","v":2041},{"$f":"Flags!Y28","v":2042},{"$f":"Flags!Z28","v":2043},{"$f":"Flags!AA28","v":2044},{"$f":"Flags!AB28","v":2045},{"$f":"Flags!AC28","v":2046},{"$f":"Flags!AD28","v":2047},{"$f":"Flags!AE28","v":2048},{"$f":"Flags!AF28","v":2049},{"$f":"Flags!AG28","v":2050},{"$f":"Flags!AH28","v":2051},{"$f":"Flags!AI28","v":2052},{"$f":"Flags!AJ28","v":2053},{"$f":"Flags!AK28","v":2054},{"$f":"Flags!AL28","v":2055},{"$f":"Flags!AM28","v":2056},{"$f":"Flags!AN28","v":2057}]
[null,null,"% de recebimento contraprestação",null,"%",null,{"$f":"LOOKUP(G107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":2.3421971528337364},{"$f":"LOOKUP(H107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(I107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(J107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(K107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(L107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(M107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(N107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(O107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(P107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(Q107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(R107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(S107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(T107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(U107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(V107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(W107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(X107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(Y107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(Z107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AA107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AB107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AC107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AD107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AE107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AF107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AG107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AH107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AI107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AJ107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AK107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AL107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AM107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1},{"$f":"LOOKUP(AN107,Inputs!$D$85:$H$85,Inputs!$D$86:$H$86)","v":1}]
[]
[null,null,"𝐶𝑀B = CONTRAPRESTAÇÃO MENSAL MÁXIMA - PARCELA B (Total)"]
[null,null,"Parcela B total",null,"$R$",{"$f":"SUM(G111:AN111)","v":0},{"$f":"(((($D$102*(1-$D$103))*$D$104)*G106)*G108)+((((($D$102*(1-$D$103))*$D$104)*G106)*G108)*G139)","v":0},{"$f":"(((($D$102*(1-$D$103))*$D$104)*H106)*H108)+((((($D$102*(1-$D$103))*$D$104)*H106)*H108)*H139)","v":0},{"$f":"(((((H111)*(1-$D$103)))*I106)*I108)+((((($D$102*(1-$D$103))*$D$104)*I106)*I108)*I139)","v":0},{"$f":"(((((I111)*(1-$D$103)))*J106)*J108)+((((($D$102*(1-$D$103))*$D$104)*J106)*J108)*J139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Contraprestação mensal máxima (CMM)",null,"$R$",{"$f":"SUM(G115:AN115)","v":155701.2259143889},{"$f":"G59+G77","v":8720},4133.5354967662261,4585.2149270926802,4623.5059317097794,4661.7591465358009,4699.9717565064757,4738.2560105904086,4776.4919807579108,4814.7898144744786,4853.0321779148235,4891.3271534595096,4929.559944962356,4967.8366062077093,5006.0448221566539,5044.2886544987987,5082.5630742824851,5120.863194163162,5159.0815285083245,5197.3182944192777,5235.5689838693397,5273.8292204480476,5312.0947568718884,5350.3614724836143,5388.6253707447095,5426.8825767252874,5465.1293345953982,5503.4557126472482,5541.6698186289614,5579.9547191246338,5618.2134332429705,0,0,0,0]
[]
[]
[null,null,"Fator de Desempenho"]
[null,null,{"$f":"Inputs!C83","v":"Fator de Desempenho"},{"$f":"Inputs!D83","v":1},"Fator",null,{"$f":"IF(G115<>0,$D$119,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(AM115<>0,$D$119,0)","v":0},{"$f":"IF(AN115<>0,$D$119,0)","v":0}]
[]
[null,null,"Atualização IPCA"]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},{"$f":"Flags!D$14","v":0},{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[null,null,"Atualização IPCA",null,"Flag",null,{"$f":"IF(G123=1,0,1)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"IPCA",null,"Fator",1,{"$f":"IF(G124=1,G$39,F125)","v":1},1.082848,1.1261619200000001,1.1712083968000002,1.2180567326720002,1.2667790019788803,1.3174501620580354,1.3701481685403569,1.4249540952819713,1.4819522590932501,1.5412303494569801,1.6028795634352593,1.6669947459726697,1.7336745358115766,1.8030215172440398,1.8751423779338015,1.9501480730511536,2.0281539959731996,2.1092801558121277,2.193651362044613,2.2813974165263975,2.3726533131874534,2.4675594457149517,2.5662618235435497,2.6689122964852916,2.7756687883447033,2.8866955398784917,3.0021633614736314,3.1222498959325766,3.2471398917698799,3.3770254874406751,3.5121065069383022,3.6525907672158344,1]
[]
[null,null,"Contraprestação anual",null,"R$",{"$f":"SUM(G127:AN127)","v":155701.2259143889},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!G115,G115*G119*G125),0)","v":8720},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!H115,H115*H119*H125),0)","v":4133.5354967662261},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!I115,I115*I119*I125),0)","v":4585.2149270926802},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!J115,J115*J119*J125),0)","v":4623.5059317097794},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!K115,K115*K119*K125),0)","v":4661.7591465358009},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!L115,L115*L119*L125),0)","v":4699.9717565064757},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!M115,M115*M119*M125),0)","v":4738.2560105904086},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!N115,N115*N119*N125),0)","v":4776.4919807579108},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!O115,O115*O119*O125),0)","v":4814.7898144744786},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!P115,P115*P119*P125),0)","v":4853.0321779148235},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!Q115,Q115*Q119*Q125),0)","v":4891.3271534595096},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!R115,R115*R119*R125),0)","v":4929.559944962356},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!S115,S115*S119*S125),0)","v":4967.8366062077093},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!T115,T115*T119*T125),0)","v":5006.0448221566539},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!U115,U115*U119*U125),0)","v":5044.2886544987987},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!V115,V115*V119*V125),0)","v":5082.5630742824851},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!W115,W115*W119*W125),0)","v":5120.863194163162},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!X115,X115*X119*X125),0)","v":5159.0815285083245},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!Y115,Y115*Y119*Y125),0)","v":5197.3182944192777},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!Z115,Z115*Z119*Z125),0)","v":5235.5689838693397},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AA115,AA115*AA119*AA125),0)","v":5273.8292204480476},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AB115,AB115*AB119*AB125),0)","v":5312.0947568718884},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AC115,AC115*AC119*AC125),0)","v":5350.3614724836143},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AD115,AD115*AD119*AD125),0)","v":5388.6253707447095},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AE115,AE115*AE119*AE125),0)","v":5426.8825767252874},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AF115,AF115*AF119*AF125),0)","v":5465.1293345953982},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AG115,AG115*AG119*AG125),0)","v":5503.4557126472482},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AH115,AH115*AH119*AH125),0)","v":5541.6698186289614},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AI115,AI115*AI119*AI125),0)","v":5579.9547191246338},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AJ115,AJ115*AJ119*AJ125),0)","v":5618.2134332429705},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AK115,AK115*AK119*AK125),0)","v":0},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AL115,AL115*AL119*AL125),0)","v":0},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AM115,AM115*AM119*AM125),0)","v":0},{"$f":"IF(OPEX!$C$2=0,IF(Inputs!$E$19=2,Ops!AN115,AN115*AN119*AN125),0)","v":0}]
[]
[null,null,"Receitas tarifárias"]
[null,null,null,null,null,null,null,null,{"$f":"I149/$H$149-1","v":0},{"$f":"J149/$H$149-1","v":0},{"$f":"K149/$H$149-1","v":0},{"$f":"L149/$H$149-1","v":0},{"$f":"M149/$H$149-1","v":0},0,0,0,0,0]
[null,null,"Volume esperado"]
[null,null,{"$f":"Flags!C50","v":"Flag de operação"},null,{"$f":"Flags!E50","v":"Flag"},{"$f":"Flags!F50","v":29},{"$f":"Flags!G50","v":0},1,{"$f":"Flags!I50","v":1},{"$f":"Flags!J50","v":1},{"$f":"Flags!K50","v":1},{"$f":"Flags!L50","v":1},{"$f":"Flags!M50","v":1},{"$f":"Flags!N50","v":1},{"$f":"Flags!O50","v":1},{"$f":"Flags!P50","v":1},{"$f":"Flags!Q50","v":1},{"$f":"Flags!R50","v":1},{"$f":"Flags!S50","v":1},{"$f":"Flags!T50","v":1},{"$f":"Flags!U50","v":1},{"$f":"Flags!V50","v":1},{"$f":"Flags!W50","v":1},{"$f":"Flags!X50","v":1},{"$f":"Flags!Y50","v":1},{"$f":"Flags!Z50","v":1},{"$f":"Flags!AA50","v":1},{"$f":"Flags!AB50","v":1},{"$f":"Flags!AC50","v":1},{"$f":"Flags!AD50","v":1},{"$f":"Flags!AE50","v":1},{"$f":"Flags!AF50","v":1},{"$f":"Flags!AG50","v":1},{"$f":"Flags!AH50","v":1},{"$f":"Flags!AI50","v":1},{"$f":"Flags!AJ50","v":1},{"$f":"Flags!AK50","v":0},{"$f":"Flags!AL50","v":0},{"$f":"Flags!AM50","v":0},{"$f":"Flags!AN50","v":0}]
[]
[null,null,"Tarifas aplicáveis"]
[null,null,"Flag de aumento",null,null,{"$f":"SUM(G135:AN135)","v":2},0,null,1,1,0,0,0,0,0,0]
[]
[null,null,"Aumento Real",{"$f":"Aumento_real","v":0.60041097785972719},null,{"$f":"SUM(G137:AN137)","v":0.60041097785972719},{"$f":"IF(G135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(H135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(I135=1,Inputs!$D93/$F$135,0)","v":0.3002054889298636},{"$f":"IF(J135=1,Inputs!$D93/$F$135,0)","v":0.3002054889298636},{"$f":"IF(K135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(L135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(M135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(N135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(O135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(P135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(Q135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(R135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(S135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(T135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(U135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(V135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(W135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(X135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(Y135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(Z135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AA135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AB135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AC135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AD135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AE135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AF135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AG135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AH135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AI135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AJ135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AK135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AL135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AM135=1,Inputs!$D93/$F$135,0)","v":0},{"$f":"IF(AN135=1,Inputs!$D93/$F$135,0)","v":0}]
[]
[null,null,"Crescimento unidades",null,"Crescimento unidades",null,{"$f":"Inputs!E123","v":1.027712109272394E-2},{"$f":"Inputs!F123","v":1.0270077025577695E-2},{"$f":"Inputs!G123","v":1.0294354190123922E-2},{"$f":"Inputs!H123","v":1.0284986467123058E-2},{"$f":"Inputs!I123","v":1.0274836106908714E-2},{"$f":"Inputs!J123","v":1.0263929618768319E-2},{"$f":"Inputs!K123","v":1.0283173269925561E-2},{"$f":"Inputs!L123","v":1.0270204181440201E-2},{"$f":"Inputs!M123","v":1.0286820767275717E-2},{"$f":"Inputs!N123","v":1.0271921418303798E-2},{"$f":"Inputs!O123","v":1.0286053060619471E-2},{"$f":"Inputs!P123","v":1.0269350390235354E-2},{"$f":"Inputs!Q123","v":1.0281133828996314E-2},{"$f":"Inputs!R123","v":1.0262749381935166E-2},{"$f":"Inputs!S123","v":1.0272315966195267E-2},{"$f":"Inputs!T123","v":1.0280531771068135E-2},{"$f":"Inputs!U123","v":1.0287434832306541E-2},{"$f":"Inputs!V123","v":1.0265467189138455E-2},{"$f":"Inputs!W123","v":1.0270417918601504E-2},{"$f":"Inputs!X123","v":1.0274157789433858E-2},{"$f":"Inputs!Y123","v":1.0276722153829576E-2},{"$f":"Inputs!Z123","v":1.0278145695364227E-2},{"$f":"Inputs!AA123","v":1.0278462425926893E-2},{"$f":"Inputs!AB123","v":1.0277705683882754E-2},{"$f":"Inputs!AC123","v":1.0275908133381195E-2},{"$f":"Inputs!AD123","v":1.0273101764735726E-2},{"$f":"Inputs!AE123","v":1.0294487792600115E-2},{"$f":"Inputs!AF123","v":1.0264331448217368E-2},{"$f":"Inputs!AG123","v":1.0283346896500678E-2},{"$f":"Inputs!AH123","v":1.0276313220074274E-2}]
[]
[null,1,"Residencial - 1 vez por semana",249,"Unidades geradoras",{"$f":"SUM(G141:AN141)","v":8787.1262805358565},{"$f":"$D141*(1+G$139)","v":251.55900315208825},{"$f":"G141*(1+H$139)","v":254.14253349093775},{"$f":"IF(I$135=0,$D141*(1+I$139),H141*(1+I$139))","v":256.7587667454689},{"$f":"IF(J$132=0,$D141*(1+J$139),I141*(1+J$139))","v":259.39952718676125},262.06481481481484,264.75462962962968,267.47714736012614,270.22419227738379,273.00394011032307,275.80821513002365,278.64519306540581,281.50669818754926,284.40090622537434,287.31964144996061,290.27107959022857,293.25522064617815,296.27206461780941,299.31343577620186,302.38750985027593,305.49428684003163,308.63376674546896,311.80594956658797,315.0108353033886,318.24842395587092,321.5187155240348,324.82171000788031,328.16558313632794,331.53398345153676,334.94326241134763,338.38524428684019]
[null,2,"Residencial - 3 vezes por semana",8147,"Unidades geradoras",{"$f":"SUM(G142:AN142)","v":287504.8907932755},{"$f":"$D142*(1+G$139)","v":8230.727705542422},{"$f":"G142*(1+H$139)","v":8315.2579130548984},{"$f":"IF(I$132=0,$D142*(1+I$139),H142*(1+I$139))","v":8400.8581231941171},8487.2608353033902,8574.4660493827178,8662.4737654320998,8751.5514841082222,8841.4317047543991,8932.3819280273165,9024.1346532702901,9116.9573811400023,9210.5826109797708,9305.2778434462798,9400.7755778828432,9497.3433149461471,9594.9810546361932,9693.6887969529798,9793.1990412398191,9893.7792881533987,9995.4295376937189,10098.149789860778,10201.940044654579,10306.80030207512,10412.730562122402,10519.730824796423,10627.801090097184,10737.208858681372,10847.419129235614,10958.96690307328,11071.584679537689]
[null,3,"Residencial - 6 vezes por semana",3447,"Unidades geradoras",121643.47104018908,3482.4252364066192,{"$f":"G143*(1+H$139)","v":3518.1900118203307},{"$f":"IF(I$132=0,$D143*(1+I$139),H143*(1+I$139))","v":3554.4075059101656},3590.9645390070923,3627.8611111111113,3665.0972222222222,3702.7860520094559,3740.814420803782,3779.295508274231,3818.1161347517723,3857.3894799054365,3897.002364066193,3937.0679669030724,3977.4731087470436,4018.3309692671382,4059.6415484633562,4101.4048463356967,4143.507683215129,4186.0632387706846,4229.0715130023627,4272.5325059101633,4316.4462174940873,4360.8126477541346,4405.6317966903052,4450.9036643025984,4496.628250591014,4542.9187352245835,4589.548758865245,4636.7446808510604,4684.3933215129991]
[null,4,"Não Residencial - 1 vez por semana",90,"Unidades geradoras",3176.0697399527194,90.924940898345156,91.858747044917266,{"$f":"IF(I$132=0,$D144*(1+I$139),H144*(1+I$139))","v":92.804373522458647},93.758865248226968,94.722222222222243,95.694444444444471,96.678486997635957,97.671394799054397,98.676122931442094,99.68971631205676,100.71513002364068,101.74940898345156,102.79550827423171,103.8504728132388,104.91725768321515,105.99586288416079,107.08628841607569,108.18557919621753,109.29669030732865,110.41962174940903,111.55437352245866,112.70094562647758,113.85933806146575,115.02955082742321,116.21158392434991,117.40543735224588,118.61406619385346,119.83156028368796,121.06382978723406,122.30791962174943]
[null,5,"Não Residencial - 2 vezes por semana",3,"Unidades geradoras",105.86899133175731,3.030831363278172,3.0619582348305756,{"$f":"IF(I$132=0,$D145*(1+I$139),H145*(1+I$139))","v":3.093479117415288},3.125295508274232,3.1574074074074079,3.1898148148148153,3.2226162332545316,3.2557131599684794,3.2892040977147361,3.3229905437352247,3.3571710007880222,3.3916469661150517,3.42651694247439,3.4616824271079594,3.4972419227738381,3.533195429472026,3.5695429472025229,3.6061859732072508,3.643223010244288,3.680654058313634,3.7184791174152885,3.7566981875492522,3.7953112687155248,3.8343183609141067,3.873719464144997,3.9135145784081962,3.9538022064617819,3.9943853427895988,4.0354609929078018,4.0769306540583141]
[null,6,"Não Residencial - 3 vezes por semana",770,"Unidades geradoras",27173.04110848438,777.91338324139747,785.90261360651436,{"$f":"IF(I$132=0,$D146*(1+I$139),H146*(1+I$139))","v":793.99297346992398},802.15918045705291,810.40123456790138,818.71913580246928,827.13816653532979,835.63304439190972,844.22905174678226,852.90090622537434,861.67389020225903,870.52272130286326,879.4726819017601,888.49848962437625,897.62542684528512,906.85349356448671,916.18268978198091,925.58773312319443,935.09390596270066,944.7012083004995,954.40964013659084,964.21920147097489,974.12989230365156,984.14171263462094,994.25466246388271,1004.4687417914372,1014.8092329918576,1025.2255713159973,1035.7683215130028,1046.412201208301]
[null,7,"Não Residencial - 6 vezes por semana",1672,"Unidades geradoras",{"$f":"SUM(G147:AN147)","v":59004.317835566049},1689.1833464670344,1706.531389545574,{"$f":"IF(I$132=0,$D147*(1+I$139),H147*(1+I$139))","v":1724.0990281061206},{"$f":"IF(J$132=0,$D147*(1+J$139),I147*(1+J$139))","v":1741.8313632781721},{"$f":"IF(K$132=0,$D147*(1+K$139),J147*(1+K$139))","v":1759.7283950617286},{"$f":"IF(L$132=0,$D147*(1+L$139),K147*(1+L$139))","v":1777.7901234567903},{"$f":"IF(M$132=0,$D147*(1+M$139),L147*(1+M$139))","v":1796.0714473338587},{"$f":"IF(N$132=0,$D147*(1+N$139),M147*(1+N$139))","v":1814.5174678224323},{"$f":"IF(O$132=0,$D147*(1+O$139),N147*(1+O$139))","v":1833.1830837930127},{"$f":"IF(P$132=0,$D147*(1+P$139),O147*(1+P$139))","v":1852.0133963750984},{"$f":"IF(Q$132=0,$D147*(1+Q$139),P147*(1+Q$139))","v":1871.0633044391907},{"$f":"IF(R$132=0,$D147*(1+R$139),Q147*(1+R$139))","v":1890.2779091147884},{"$f":"IF(S$132=0,$D147*(1+S$139),R147*(1+S$139))","v":1909.7121092723928},{"$f":"IF(T$132=0,$D147*(1+T$139),S147*(1+T$139))","v":1929.3110060415022},{"$f":"IF(U$132=0,$D147*(1+U$139),T147*(1+U$139))","v":1949.1294982926186},{"$f":"IF(V$132=0,$D147*(1+V$139),U147*(1+V$139))","v":1969.1675860257419},{"$f":"IF(W$132=0,$D147*(1+W$139),V147*(1+W$139))","v":1989.425269240872},{"$f":"IF(X$132=0,$D147*(1+X$139),W147*(1+X$139))","v":2009.8476490675071},{"$f":"IF(Y$132=0,$D147*(1+Y$139),X147*(1+Y$139))","v":2030.4896243761491},{"$f":"IF(Z$132=0,$D147*(1+Z$139),Y147*(1+Z$139))","v":2051.3511951667979},{"$f":"IF(AA$132=0,$D147*(1+AA$139),Z147*(1+AA$139))","v":2072.4323614394534},{"$f":"IF(AB$132=0,$D147*(1+AB$139),AA147*(1+AB$139))","v":2093.7331231941157},{"$f":"IF(AC$132=0,$D147*(1+AC$139),AB147*(1+AC$139))","v":2115.2534804307852},{"$f":"IF(AD$132=0,$D147*(1+AD$139),AC147*(1+AD$139))","v":2136.9934331494615},{"$f":"IF(AE$132=0,$D147*(1+AE$139),AD147*(1+AE$139))","v":2158.952981350144},{"$f":"IF(AF$132=0,$D147*(1+AF$139),AE147*(1+AF$139))","v":2181.1321250328338},{"$f":"IF(AG$132=0,$D147*(1+AG$139),AF147*(1+AG$139))","v":2203.5857630680321},{"$f":"IF(AH$132=0,$D147*(1+AH$139),AG147*(1+AH$139))","v":2226.2040977147353},{"$f":"IF(AI$132=0,$D147*(1+AI$139),AH147*(1+AI$139))","v":2249.0969267139471},{"$f":"IF(AJ$132=0,$D147*(1+AJ$139),AI147*(1+AJ$139))","v":2272.2093511951662}]
[]
[null,1,{"$f":"C141","v":"Residencial - 1 vez por semana"},{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C149,'Base Tarifa'!$J$15:$J$14392)","v":102.74206036266284},"M² Médio",{"$f":"AVERAGE(G149:AJ149)","v":102.74206036266285},{"$f":"D149","v":102.74206036266284},{"$f":"G149","v":102.74206036266284},{"$f":"H149","v":102.74206036266284},102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284,102.74206036266284]
[null,2,{"$f":"C142","v":"Residencial - 3 vezes por semana"},{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C150,'Base Tarifa'!$J$15:$J$14392)","v":100.51681556997907},"M² Médio",100.51681556997904,100.51681556997907,{"$f":"G150","v":100.51681556997907},100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907,100.51681556997907]
[null,3,"Residencial - 6 vezes por semana",{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C151,'Base Tarifa'!$J$15:$J$14392)","v":133.40602485416605},"M² Médio",133.40602485416596,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605,133.40602485416605]
[null,4,"Não Residencial - 1 vez por semana",{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C152,'Base Tarifa'!$J$15:$J$14392)","v":207.22145950739849},"M² Médio",207.22145950739838,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849,207.22145950739849]
[null,5,"Não Residencial - 2 vezes por semana",{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C153,'Base Tarifa'!$J$15:$J$14392)","v":141},"M² Médio",141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141,141]
[null,6,"Não Residencial - 3 vezes por semana",{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C154,'Base Tarifa'!$J$15:$J$14392)","v":172.30152069139947},"M² Médio",172.30152069139959,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947,172.30152069139947]
[null,7,"Não Residencial - 6 vezes por semana",{"$f":"AVERAGEIF('Base Tarifa'!$B$15:$B$14392,Ops!C155,'Base Tarifa'!$J$15:$J$14392)","v":131.26353438333638},"M² Médio",{"$f":"AVERAGE(G155:AJ155)","v":131.26353438333629},131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638,131.26353438333638]
[]
[null,1,{"$f":"C149","v":"Residencial - 1 vez por semana"},0.918852,"Valor básico referencial",{"$f":"SUM(G157:AN157)","v":44.972872958267374},{"$f":"$D157*(1+G$137)","v":0.918852},{"$f":"G157*(1+H$137)","v":0.918852},{"$f":"H157*(1+I$137)","v":1.1946964139141829},1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448,1.5533508349760448]
[null,2,{"$f":"C150","v":"Residencial - 3 vezes por semana"},2.5755700000000004,"Valor básico referencial",{"$f":"SUM(G158:AN158)","v":126.06032571635552},2.5755700000000004,{"$f":"G158*(1+H$137)","v":2.5755700000000004},3.348770251123089,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777,4.3540894616752777]
[null,3,"Residencial - 6 vezes por semana",4.2740539999999996,"Valor básico referencial",209.19199997254668,4.2740539999999996,4.2740539999999996,5.5571484707826384,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841,7.2254349445097841]
[null,4,"Não Residencial - 1 vez por semana",1.1276820000000001,"Valor básico referencial",55.193980448782725,1.1276820000000001,1.1276820000000001,1.4662183261674064,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187,1.9063851156524187]
[null,5,"Não Residencial - 2 vezes por semana",2.6730239999999998,"Valor básico referencial",130.83017587859612,2.6730239999999998,2.6730239999999998,3.4754804768412595,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855,4.5188387926575855]
[null,6,"Não Residencial - 3 vezes por semana",3.9677700000000002,"Valor básico referencial",194.20104231979096,3.9677700000000002,3.9677700000000002,5.1589163328112448,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034,6.7076513328511034]
[null,7,"Não Residencial - 6 vezes por semana",6.1117579999999991,"Valor básico referencial",299.13774588908183,6.1117579999999991,6.1117579999999991,7.9465412986110042,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874,10.332136614461874]
[]
[null,1,{"$f":"C149","v":"Residencial - 1 vez por semana"},{"$f":"D141*D149*D157/1000","v":23.506782164440018},"$ 000",{"$f":"SUM(G165:AN165)","v":1359.9489028492023},{"$f":"(G141*G149*G157)/1000","v":23.748364211244247},{"$f":"(H141*H149*H157)/1000","v":23.992261740925201},{"$f":"(I141*I149*I157)/1000","v":31.516001452281628},41.398728827863494,41.82409398160415,42.253373538600087,42.687872299936402,43.126285464527989,43.569917833459954,44.01746460564722,44.470230582174835,44.926910961957759,45.388810546081046,45.854624533459607,46.325657725178566,46.801910121237889,47.283381721637589,47.768767725292577,48.259372933287928,48.755197345623664,49.256240962299771,49.762503783316255,50.273985808673118,50.790687038370365,51.312607472407976,51.839747110785957,52.373410754589422,52.910988801648166,53.455090854132372,54.00441211095697]
[null,2,"Residencial - 3 vezes por semana",2109.1613073381714,"$ 000",{"$f":"SUM(G166:AN166)","v":122022.29917226377},{"$f":"(G142*G150*G158)/1000","v":2130.8374134977735},2152.721277863378,2827.7937133276509,3714.5278501284433,3752.6940150030614,3791.2114022538253,3830.1970860061188,3869.5339921345585,3909.3391947645277,3949.4956197706438,3990.1203412782884,4031.0962851620807,4072.540525547402,4114.3359883088697,4156.5997475718659,4199.331803336393,4242.5321556024483,4286.0837302446507,4330.1036013883804,4374.591769033641,4419.5482331804287,4464.9729938287464,4510.8660509785941,4557.2274046299708,4604.0570547828756,4651.3550014373095,4699.2383187186551,4747.472858376148,4796.2927686605508,4845.5809754464844]
[null,3,"Residencial - 6 vezes por semana",1965.4261581621088,"$ 000",113706.72211644052,1985.6250807883475,2006.0176033119628,2635.0851946334406,3461.3901632197731,3496.9553798489228,3532.8478837476646,3569.1767706725318,3605.832944866992,3642.9255020875767,3680.3453465777557,3718.2015740940578,3756.3850888799543,3795.0049866919753,3833.9521717735893,3873.3357398813287,3913.1556910151926,3953.4120251751801,3993.9956466047611,4035.0156510604675,4076.4720385422966,4118.364809050252,4160.6939625843306,4203.4594991445347,4246.6614187308633,4290.2997213433164,4334.3744069818931,4378.9945714031264,4423.9420230939522,4469.4349535674337,4515.3642670670415]
[null,4,"Não Residencial - 1 vez por semana",21.031191891019994,"$ 000",1216.7274166972327,21.24733199680832,21.465543733003564,28.19692927530005,37.038868354350939,37.419436656277263,37.803507120491261,38.192247134422132,38.584489310640684,38.981401036576102,39.381814924799201,39.786898362739187,40.195483962966833,40.608739112911373,41.025496425143572,41.446923287092666,41.87301969875864,42.303785660141514,42.738053783812035,43.176991457199449,43.620598680303758,44.068875453124946,44.521821775663028,44.979437647917983,45.441723069889846,45.908678041578582,46.380302562984205,46.857764021535949,47.338727642375353,47.825528200360857,48.316998308063269]
[null,5,"Não Residencial - 2 vezes por semana",1.130689152,"$ 000",65.414290266067383,1.1423093813333334,1.1540409866666665,1.5159370052111079,1.9913016279644429,2.0117619258311983,2.0324105086476476,2.0533101380636891,2.0743980524294239,2.0957370133947513,2.1172642593097732,2.1390425518243865,2.1610091292886944,2.183226753352594,2.2056326623661882,2.2282896179793736,2.2511976201921526,2.2743566690045225,2.2977040027665865,2.3213023831282431,2.3451518100894919,2.3692522836503316,2.3936038038107643,2.4182063705707892,2.4430599839304059,2.4681646438896148,2.4935203504484154,2.5191898652567062,2.5450476650146916,2.5712192730221664,2.5976419276292337]
[null,6,"Não Residencial - 3 vezes por semana",526.41265966035996,"$ 000",30454.798702053278,531.8226663084323,537.28452605536802,705.77172282868094,927.08626797081604,936.61192743118193,946.22524633443447,955.95544449486943,965.77330209819138,975.70803895869551,985.73043526208642,995.86971082265973,1006.0966458261202,1016.4404600867628,1026.8719337902919,1037.4202867510041,1048.0855189688984,1058.867630443975,1069.7374013619383,1080.7240515370845,1091.8275809694126,1103.0479896589231,1114.3852776056162,1125.8394448094919,1137.4104912705498,1149.0984169887897,1160.9032219642127,1172.8541260111131,1184.8926895009004,1197.077352062166,1209.3788938806138]
[null,7,"Não Residencial - 6 vezes por semana",1341.3635990600551,"$ 000",{"$f":"SUM(G171:AN171)","v":77602.537944267155},1355.1489551969673,1369.0664393479715,1798.3923465273444,2362.3287742487619,2386.6013152348028,2411.0972231624323,2435.8909536788483,2460.9080511368529,2486.2229711836435,2511.7612581720241,2537.5973677491893,2563.656844267945,2590.0141433754857,2616.594809424616,2643.4732980625322,2670.6496092892344,2698.1237431047221,2725.8212438617988,2753.8165672076616,2782.1097131423107,2810.7006816657445,2839.5894727779641,2868.7760864789707,2898.2605227687623,2928.0427816473393,2958.1228631147019,2988.5752228180477,3019.250949462983,3050.2989543438994,3081.6447818136021]
[]
[]
[null,null,"Receitas tarifárias"]
[null,null,"Receita tarifária",null,"$ 000s / m²",{"$f":"SUM(G175:AN175)","v":340378.87642345642},{"$f":"IF(OPEX!$C$1=0,IF(G132=0,0,SUM(G165:G171)),0)","v":0},{"$f":"IF(OPEX!$C$1=0,IF(H132=0,0,SUM(H165:H171)),0)","v":6111.7016930392747},{"$f":"IF(OPEX!$C$1=0,IF(I132=0,0,SUM(I165:I171)),0)","v":8028.2718450499106},{"$f":"IF(OPEX!$C$1=0,IF(J132=0,0,SUM(J165:J171)),0)","v":10545.761954377973},{"$f":"IF(OPEX!$C$1=0,IF(K132=0,0,SUM(K165:K171)),0)","v":10654.11793008168},{"$f":"IF(OPEX!$C$1=0,IF(L132=0,0,SUM(L165:L171)),0)","v":10763.471046666096},{"$f":"IF(OPEX!$C$1=0,IF(M132=0,0,SUM(M165:M171)),0)","v":10874.153684424791},{"$f":"IF(OPEX!$C$1=0,IF(N132=0,0,SUM(N165:N171)),0)","v":10985.833463064191},{"$f":"IF(OPEX!$C$1=0,IF(O132=0,0,SUM(O165:O171)),0)","v":11098.842762877874},{"$f":"IF(OPEX!$C$1=0,IF(P132=0,0,SUM(P165:P171)),0)","v":11212.849203572267},{"$f":"IF(OPEX!$C$1=0,IF(Q132=0,0,SUM(Q165:Q171)),0)","v":11328.185165440935},{"$f":"IF(OPEX!$C$1=0,IF(R132=0,0,SUM(R165:R171)),0)","v":11444.518268190313},{"$f":"IF(OPEX!$C$1=0,IF(S132=0,0,SUM(S165:S171)),0)","v":11562.180892113971},{"$f":"IF(OPEX!$C$1=0,IF(T132=0,0,SUM(T165:T171)),0)","v":11680.840656918335},{"$f":"IF(OPEX!$C$1=0,IF(U132=0,0,SUM(U165:U171)),0)","v":11800.829942896982},{"$f":"IF(OPEX!$C$1=0,IF(V132=0,0,SUM(V165:V171)),0)","v":11922.148750049906},{"$f":"IF(OPEX!$C$1=0,IF(W132=0,0,SUM(W165:W171)),0)","v":12044.797078377109},{"$f":"IF(OPEX!$C$1=0,IF(X132=0,0,SUM(X165:X171)),0)","v":12168.442547585022},{"$f":"IF(OPEX!$C$1=0,IF(Y132=0,0,SUM(Y165:Y171)),0)","v":12293.417537967209},{"$f":"IF(OPEX!$C$1=0,IF(Z132=0,0,SUM(Z165:Z171)),0)","v":12419.722049523678},{"$f":"IF(OPEX!$C$1=0,IF(AA132=0,0,SUM(AA165:AA171)),0)","v":12547.356082254424},{"$f":"IF(OPEX!$C$1=0,IF(AB132=0,0,SUM(AB165:AB171)),0)","v":12676.319636159446},{"$f":"IF(OPEX!$C$1=0,IF(AC132=0,0,SUM(AC165:AC171)),0)","v":12806.612711238753},{"$f":"IF(OPEX!$C$1=0,IF(AD132=0,0,SUM(AD165:AD171)),0)","v":12938.235307492336},{"$f":"IF(OPEX!$C$1=0,IF(AE132=0,0,SUM(AE165:AE171)),0)","v":13071.187424920197},{"$f":"IF(OPEX!$C$1=0,IF(AF132=0,0,SUM(AF165:AF171)),0)","v":13205.469063522336},{"$f":"IF(OPEX!$C$1=0,IF(AG132=0,0,SUM(AG165:AG171)),0)","v":13341.412603592324},{"$f":"IF(OPEX!$C$1=0,IF(AH132=0,0,SUM(AH165:AH171)),0)","v":13478.353284543022},{"$f":"IF(OPEX!$C$1=0,IF(AI132=0,0,SUM(AI165:AI171)),0)","v":13616.955866961565},{"$f":"IF(OPEX!$C$1=0,IF(AJ132=0,0,SUM(AJ165:AJ171)),0)","v":13756.88797055439},{"$f":"IF(OPEX!$C$1=0,IF(AK132=0,0,SUM(AK165:AK171)),0)","v":0},{"$f":"IF(OPEX!$C$1=0,IF(AL132=0,0,SUM(AL165:AL171)),0)","v":0},{"$f":"IF(OPEX!$C$1=0,IF(AM132=0,0,SUM(AM165:AM171)),0)","v":0},{"$f":"IF(OPEX!$C$1=0,IF(AN132=0,0,SUM(AN165:AN171)),0)","v":0}]
[]
[]
[]
[null,null,"Receitas Acessórias"]
[]
[null,null,{"$f":"Flags!C50","v":"Flag de operação"},null,{"$f":"Flags!E50","v":"Flag"},{"$f":"Flags!F50","v":29},{"$f":"Flags!G50","v":0},{"$f":"Flags!H50","v":1},{"$f":"Flags!I50","v":1},{"$f":"Flags!J50","v":1},{"$f":"Flags!K50","v":1},{"$f":"Flags!L50","v":1},{"$f":"Flags!M50","v":1},{"$f":"Flags!N50","v":1},{"$f":"Flags!O50","v":1},{"$f":"Flags!P50","v":1},{"$f":"Flags!Q50","v":1},{"$f":"Flags!R50","v":1},{"$f":"Flags!S50","v":1},{"$f":"Flags!T50","v":1},{"$f":"Flags!U50","v":1},{"$f":"Flags!V50","v":1},{"$f":"Flags!W50","v":1},{"$f":"Flags!X50","v":1},{"$f":"Flags!Y50","v":1},{"$f":"Flags!Z50","v":1},{"$f":"Flags!AA50","v":1},{"$f":"Flags!AB50","v":1},{"$f":"Flags!AC50","v":1},{"$f":"Flags!AD50","v":1},{"$f":"Flags!AE50","v":1},{"$f":"Flags!AF50","v":1},{"$f":"Flags!AG50","v":1},{"$f":"Flags!AH50","v":1},{"$f":"Flags!AI50","v":1},{"$f":"Flags!AJ50","v":1},{"$f":"Flags!AK50","v":0},{"$f":"Flags!AL50","v":0},{"$f":"Flags!AM50","v":0},{"$f":"Flags!AN50","v":0}]
[]
[null,null,{"$f":"Inputs!C115","v":"Receitas acessórias esperadas"},{"$f":"Inputs!D115","v":0},null,null,{"$f":"G181*$D$183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Atualização IPCA"]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[null,null,"Atualização IPCA",null,"Flag",null,{"$f":"IF(G186=1,0,1)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"IPCA",null,"Fator",1,{"$f":"IF(G187=1,G$39,F188)","v":1},{"$f":"IF(H187=1,H$39,G188)","v":1.082848},{"$f":"IF(I187=1,I$39,H188)","v":1.1261619200000001},{"$f":"IF(J187=1,J$39,I188)","v":1.1712083968000002},{"$f":"IF(K187=1,K$39,J188)","v":1.2180567326720002},{"$f":"IF(L187=1,L$39,K188)","v":1.2667790019788803},{"$f":"IF(M187=1,M$39,L188)","v":1.3174501620580354},{"$f":"IF(N187=1,N$39,M188)","v":1.3701481685403569},{"$f":"IF(O187=1,O$39,N188)","v":1.4249540952819713},{"$f":"IF(P187=1,P$39,O188)","v":1.4819522590932501},{"$f":"IF(Q187=1,Q$39,P188)","v":1.5412303494569801},{"$f":"IF(R187=1,R$39,Q188)","v":1.6028795634352593},{"$f":"IF(S187=1,S$39,R188)","v":1.6669947459726697},{"$f":"IF(T187=1,T$39,S188)","v":1.7336745358115766},{"$f":"IF(U187=1,U$39,T188)","v":1.8030215172440398},{"$f":"IF(V187=1,V$39,U188)","v":1.8751423779338015},{"$f":"IF(W187=1,W$39,V188)","v":1.9501480730511536},{"$f":"IF(X187=1,X$39,W188)","v":2.0281539959731996},{"$f":"IF(Y187=1,Y$39,X188)","v":2.1092801558121277},{"$f":"IF(Z187=1,Z$39,Y188)","v":2.193651362044613},{"$f":"IF(AA187=1,AA$39,Z188)","v":2.2813974165263975},{"$f":"IF(AB187=1,AB$39,AA188)","v":2.3726533131874534},{"$f":"IF(AC187=1,AC$39,AB188)","v":2.4675594457149517},{"$f":"IF(AD187=1,AD$39,AC188)","v":2.5662618235435497},{"$f":"IF(AE187=1,AE$39,AD188)","v":2.6689122964852916},{"$f":"IF(AF187=1,AF$39,AE188)","v":2.7756687883447033},{"$f":"IF(AG187=1,AG$39,AF188)","v":2.8866955398784917},{"$f":"IF(AH187=1,AH$39,AG188)","v":3.0021633614736314},{"$f":"IF(AI187=1,AI$39,AH188)","v":3.1222498959325766},{"$f":"IF(AJ187=1,AJ$39,AI188)","v":3.2471398917698799},{"$f":"IF(AK187=1,AK$39,AJ188)","v":3.3770254874406751},{"$f":"IF(AL187=1,AL$39,AK188)","v":3.5121065069383022},{"$f":"IF(AM187=1,AM$39,AL188)","v":3.6525907672158344},{"$f":"IF(AN187=1,AN$39,AM188)","v":1}]
[]
[null,null,"Receitas acessórias totais",null,"R$",{"$f":"SUM(G190:AN190)","v":0},{"$f":"IF(Inputs!$E$19=2,G183,G183*G188)","v":0},{"$f":"IF(Inputs!$E$19=2,H183,H183*H188)","v":0},{"$f":"IF(Inputs!$E$19=2,I183,I183*I188)","v":0},{"$f":"IF(Inputs!$E$19=2,J183,J183*J188)","v":0},{"$f":"IF(Inputs!$E$19=2,K183,K183*K188)","v":0},{"$f":"IF(Inputs!$E$19=2,L183,L183*L188)","v":0},{"$f":"IF(Inputs!$E$19=2,M183,M183*M188)","v":0},{"$f":"IF(Inputs!$E$19=2,N183,N183*N188)","v":0},{"$f":"IF(Inputs!$E$19=2,O183,O183*O188)","v":0},{"$f":"IF(Inputs!$E$19=2,P183,P183*P188)","v":0},{"$f":"IF(Inputs!$E$19=2,Q183,Q183*Q188)","v":0},{"$f":"IF(Inputs!$E$19=2,R183,R183*R188)","v":0},{"$f":"IF(Inputs!$E$19=2,S183,S183*S188)","v":0},{"$f":"IF(Inputs!$E$19=2,T183,T183*T188)","v":0},{"$f":"IF(Inputs!$E$19=2,U183,U183*U188)","v":0},{"$f":"IF(Inputs!$E$19=2,V183,V183*V188)","v":0},{"$f":"IF(Inputs!$E$19=2,W183,W183*W188)","v":0},{"$f":"IF(Inputs!$E$19=2,X183,X183*X188)","v":0},{"$f":"IF(Inputs!$E$19=2,Y183,Y183*Y188)","v":0},{"$f":"IF(Inputs!$E$19=2,Z183,Z183*Z188)","v":0},{"$f":"IF(Inputs!$E$19=2,AA183,AA183*AA188)","v":0},{"$f":"IF(Inputs!$E$19=2,AB183,AB183*AB188)","v":0},{"$f":"IF(Inputs!$E$19=2,AC183,AC183*AC188)","v":0},{"$f":"IF(Inputs!$E$19=2,AD183,AD183*AD188)","v":0},{"$f":"IF(Inputs!$E$19=2,AE183,AE183*AE188)","v":0},{"$f":"IF(Inputs!$E$19=2,AF183,AF183*AF188)","v":0},{"$f":"IF(Inputs!$E$19=2,AG183,AG183*AG188)","v":0},{"$f":"IF(Inputs!$E$19=2,AH183,AH183*AH188)","v":0},{"$f":"IF(Inputs!$E$19=2,AI183,AI183*AI188)","v":0},{"$f":"IF(Inputs!$E$19=2,AJ183,AJ183*AJ188)","v":0},{"$f":"IF(Inputs!$E$19=2,AK183,AK183*AK188)","v":0},{"$f":"IF(Inputs!$E$19=2,AL183,AL183*AL188)","v":0},{"$f":"IF(Inputs!$E$19=2,AM183,AM183*AM188)","v":0},{"$f":"IF(Inputs!$E$19=2,AN183,AN183*AN188)","v":0}]
[]
[]
[null,null,"Deduções da Receita"]
[null,null,{"$f":"C127","v":"Contraprestação anual"},null,"R$",{"$f":"SUM(G194:AN194)","v":155701.2259143889},{"$f":"G127","v":8720},4133.5354967662261,4585.2149270926802,4623.5059317097794,4661.7591465358009,4699.9717565064757,4738.2560105904086,4776.4919807579108,4814.7898144744786,4853.0321779148235,4891.3271534595096,4929.559944962356,4967.8366062077093,5006.0448221566539,5044.2886544987987,5082.5630742824851,5120.863194163162,5159.0815285083245,5197.3182944192777,5235.5689838693397,5273.8292204480476,5312.0947568718884,5350.3614724836143,5388.6253707447095,5426.8825767252874,5465.1293345953982,5503.4557126472482,5541.6698186289614,5579.9547191246338,5618.2134332429705,0,0,0,0]
[null,null,"Receita tarifária",null,"R$",{"$f":"SUM(G195:AN195)","v":340378.87642345642},{"$f":"SUM(G175:G175)","v":0},{"$f":"SUM(H175:H175)","v":6111.7016930392747},8028.2718450499106,10545.761954377973,10654.11793008168,10763.471046666096,10874.153684424791,10985.833463064191,11098.842762877874,11212.849203572267,11328.185165440935,11444.518268190313,11562.180892113971,11680.840656918335,11800.829942896982,11922.148750049906,12044.797078377109,12168.442547585022,12293.417537967209,12419.722049523678,12547.356082254424,12676.319636159446,12806.612711238753,12938.235307492336,13071.187424920197,13205.469063522336,13341.412603592324,13478.353284543022,13616.955866961565,13756.88797055439,0,0,0,0]
[null,null,"Receitas acessórias",null,"R$",0,{"$f":"G190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Receita total da PPP",null,"R$",{"$f":"SUM(G198:AN198)","v":496080.10233784519},{"$f":"SUM(G194:G197)","v":8720},10245.237189805501,12613.486772142591,15169.267886087753,15315.877076617482,15463.442803172573,15612.4096950152,15762.325443822101,15913.632577352353,16065.88138148709,16219.512318900444,16374.078213152668,16530.017498321678,16686.88547907499,16845.11859739578,17004.711824332393,17165.66027254027,17327.524076093345,17490.735832386486,17655.291033393019,17821.18530270247,17988.414393031333,18156.974183722366,18326.860678237044,18498.070001645487,18670.598398117734,18844.868316239572,19020.023103171981,19196.9105860862,19375.101403797358,0,0,0,0]
[]
[]
[null,null,{"$f":"Inputs!C129","v":"Imposto s/ serviço - (ISS)"},{"$f":"Inputs!D129","v":0.03},"R$",{"$f":"SUM(G201:AN201)","v":-14882.403070135357},{"$f":"G$198*-$D201","v":-261.59999999999997},{"$f":"H$198*-$D201","v":-307.35711569416503},-378.40460316427772,-455.07803658263259,-459.47631229852442,-463.90328409517718,-468.37229085045595,-472.86976331466303,-477.40897732057056,-481.9764414446127,{"$f":"Q$198*-$D201","v":-486.58536956701329},-491.22234639458003,-495.90052494965033,-500.60656437224969,-505.3535579218734,-510.14135472997179,-514.96980817620806,-519.82572228280037,-524.72207497159457,-529.65873100179056,{"$f":"AA$198*-$D201","v":-534.63555908107412},-539.65243179094,-544.70922551167098,-549.80582034711131,-554.94210004936463,-560.11795194353203,-565.34604948718709,-570.60069309515939,-575.90731758258596,-581.25304211392074,0,0,0,0]
[null,null,{"$f":"Inputs!C130","v":"Programa Integração Social - (PIS)"},{"$f":"Inputs!D130","v":1.6500000000000001E-2},"R$",{"$f":"SUM(G202:AN202)","v":-8185.3216885744469},{"$f":"G$198*-$D202","v":-143.88},-169.04641363179078,-208.12253174035277,-250.29292012044795,-252.71197176418846,-255.14680625234746,-257.60475996775079,-260.07836982306469,-262.57493752631382,-265.08704279453701,-267.62195326185736,-270.17229051701906,-272.74528872230769,-275.33361040473733,-277.94445685703039,-280.57774510148448,-283.23339449691446,-285.90414725554018,-288.59714123437703,-291.31230205098484,-294.04955749459077,-296.80883748501702,-299.59007403141908,-302.39320119091127,-305.21815502715054,-308.06487356894263,-310.94032721795293,-313.83038120233772,-316.74902467042233,-319.6891731626564,0,0,0,0]
[null,null,{"$f":"Inputs!C131","v":"Contribuição para Financiamento de Seguridade Social - (COFINS)"},{"$f":"Inputs!D131","v":7.5999999999999998E-2},"R$",{"$f":"SUM(G203:AN203)","v":-37702.087777676243},{"$f":"G$198*-$D203","v":-662.72},-778.63802642521807,-958.62499468283693,-1152.8643593426691,-1164.0066578229287,-1175.2216530411156,-1186.5431368211553,-1197.9367337304795,-1209.4360758787789,-1221.0069849930187,-1232.6829362364338,-1244.4299441996027,-1256.2813298724475,-1268.2032964096993,-1280.2290134020793,-1292.3580986492618,-1304.5901807130606,-1316.8918297830942,-1329.295923261373,-1341.8021185378695,-1354.4100830053876,-1367.1194938703813,-1379.9300379628999,-1392.8414115460153,-1405.8533201250571,-1418.9654782569478,-1432.2099920342075,-1445.5217558410704,-1458.9652045425512,-1472.5077066885992,0,0,0,0]
[null,null,"Crédito de PIS / COFIS (não-cumulativo)",null,"R$",{"$f":"SUM(G204:AN204)","v":37628.581861429368},{"$f":"G242","v":1555.253201740677},{"$f":"H242","v":1023.5682752736337},{"$f":"I242","v":1231.2932145809152},1066.353248478971,1070.5544271778879,1077.8645902268318,1077.0766526499053,1569.6957084803873,1077.1109741997836,1080.8633944266628,1156.1104406971556,1087.8042829327428,1086.6349028690838,1087.3233848083901,1645.446827034471,1174.6710035018887,1184.4774283428649,1197.9291183094979,1220.5058285847201,1235.6356814689511,1313.1214551241901,1742.753674796614,1246.127841923437,1249.1031816914146,1270.3690122530895,1278.6249151668758,1277.2270929913734,1281.0512086567817,1777.3435243051645,1286.6873687350064,0,0,0,0]
[null,null,"Inadimplência das Receitas Tarifárias",null,"R$",{"$f":"SUM(G205:AN205)","v":-10413.883045014974},{"$f":"G252","v":0},{"$f":"H252","v":-305.58508465196377},{"$f":"I252","v":-321.13087380199642},-316.37285863133917,-319.62353790245038,-322.90413139998287,-326.22461053274372,-329.57500389192575,-332.96528288633618,-336.38547610716796,-339.84555496322804,-343.3355480457094,-346.86542676341912,-350.42521970755007,-354.02489828690943,-357.66446250149716,-361.34391235131324,-365.05327642755066,-368.80252613901627,-372.59166148571035,-376.42068246763273,-380.28958908478336,-384.19838133716257,-388.14705922477003,-392.13562274760591,-396.16407190567008,-400.2423781077697,-404.35059853629065,-408.50867600884692,-412.70663911663166,0,0,0,0]
[]
[null,null,"Total de deduções da Receita",null,"R$",{"$f":"SUM(G207:AN207)","v":-33555.113719971647},{"$f":"SUM(G201:G206)","v":487.05320174067697},{"$f":"SUM(H200:H206)","v":-537.05836512950373},-634.98978880854838,-1108.2549261981178,-1125.2640526102041,-1139.3112845617914,-1161.6681455222006,-690.76416227974551,-1205.2742994122157,-1223.5925509126735,-1170.625373331377,-1261.3558462241683,-1285.1576674387406,-1307.2453060858463,-772.10509943342151,-1266.0706574803264,-1279.6598673946314,-1289.7458574394875,-1290.9118370216404,-1299.729131607404,-1246.3944269244951,-841.11667743450789,-1362.2998769197154,-1384.0843106173934,-1387.7801856960887,-1404.6874605082166,-1431.5116538557436,-1453.2522200180765,-982.78669849924188,-1499.4691923468013,{"$f":"SUM(AK201:AK206)","v":0},{"$f":"SUM(AL201:AL206)","v":0},{"$f":"SUM(AM201:AM206)","v":0},0]
[]
[null,null,"Crédito de PIS / COFIS (não-cumulativo)"]
[]
[null,null,"CAPEX elegível"]
[null,null,{"$f":"Ops!C418","v":"CAPEX Total"},1,null,{"$f":"Ops!F418","v":33226.929577229996},{"$f":"Ops!G418","v":7225.3986449999993},{"$f":"Ops!H418","v":245.18614500000001},{"$f":"Ops!I418","v":2147.6074422299998},{"$f":"Ops!J418","v":20.196204999999999},{"$f":"Ops!K418","v":25.897410000000001},{"$f":"Ops!L418","v":68.056530000000009},{"$f":"Ops!M418","v":39.767225000000003},{"$f":"Ops!N418","v":5345.4164099999998},{"$f":"Ops!O418","v":0},{"$f":"Ops!P418","v":20.196204999999999},{"$f":"Ops!Q418","v":813.09014999999999},{"$f":"Ops!R418","v":53.844140000000003},{"$f":"Ops!S418","v":20.196204999999999},{"$f":"Ops!T418","v":6.4164099999999999},{"$f":"Ops!U418","v":5342.8962000000001},{"$f":"Ops!V418","v":88.252735000000001},{"$f":"Ops!W418","v":25.98743},{"$f":"Ops!X418","v":0},{"$f":"Ops!Y418","v":20.704204999999998},{"$f":"Ops!Z418","v":6.4164099999999999},{"$f":"Ops!AA418","v":806.67374000000007},{"$f":"Ops!AB418","v":5413.5483450000002},{"$f":"Ops!AC418","v":6.4164099999999999},{"$f":"Ops!AD418","v":0},{"$f":"Ops!AE418","v":24.600404999999999},{"$f":"Ops!AF418","v":74.472939999999994},{"$f":"Ops!AG418","v":19.571020000000001},{"$f":"Ops!AH418","v":20.704204999999998},{"$f":"Ops!AI418","v":5345.4164099999998},{"$f":"Ops!AJ418","v":0},{"$f":"Ops!AK418","v":0},{"$f":"Ops!AL418","v":0},{"$f":"Ops!AM418","v":0},{"$f":"Ops!AN418","v":0}]
[]
[null,null,"Aproveitamento fiscal CAPEX",null,"R$",{"$f":"SUM(G214:AN214)","v":33226.929577229996},{"$f":"SUMPRODUCT(G212:G212,$D$212:$D$212)","v":7225.3986449999993},245.18614500000001,2147.6074422299998,20.196204999999999,25.897410000000001,68.056530000000009,39.767225000000003,5345.4164099999998,0,20.196204999999999,813.09014999999999,53.844140000000003,20.196204999999999,6.4164099999999999,5342.8962000000001,88.252735000000001,25.98743,0,20.704204999999998,6.4164099999999999,806.67374000000007,5413.5483450000002,6.4164099999999999,0,24.600404999999999,74.472939999999994,19.571020000000001,20.704204999999998,5345.4164099999998,0,0,0,0,0]
[]
[]
[null,null,"OPEX Elegível"]
[]
[null,null,{"$f":"C339","v":"Coleta Manual E Conteinerizada Resíduos Comuns"},{"$f":"Inputs!$D$133","v":1},{"$f":"E339","v":"$ 000s"},{"$f":"SUM(G219:AN219)","v":93846.294603952512},{"$f":"G339","v":2663.145805123751},2817.3938051237515,2971.6418051237511,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,0,0,0,0]
[null,null,"Coleta Materias Recicláveis",{"$f":"Inputs!$D$133","v":1},"$ 000s",65275.758938954634,{"$f":"G340","v":1743.9642312984893},1898.2122312984893,2052.4602312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,0,0,0,0]
[null,null,{"$f":"C342","v":"Transporte E Destinação - Resíduos Dos  Pevs"},{"$f":"Inputs!$D$133","v":1},{"$f":"E342","v":"$ 000s"},0,{"$f":"G342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C343","v":"Coleta Programada De Volumosos"},{"$f":"Inputs!$D$133","v":1},"$ 000s",7560.5429329160852,{"$f":"G343","v":252.01809776386963},252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,0,0,0,0]
[null,null,{"$f":"C344","v":"Varrição Manual"},{"$f":"Inputs!$D$133","v":1},"$ 000s",14422.757777032388,{"$f":"G344","v":414.32899900507942},462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,0,0,0,0]
[null,null,{"$f":"C345","v":"Serviços Gerais (Tipos I E II)"},{"$f":"Inputs!$D$133","v":1},"$ 000s",68053.514320608709,{"$f":"G345","v":2268.4504773536232},2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,0,0,0,0]
[null,null,{"$f":"C346","v":"Destinação Final "},{"$f":"Inputs!$D$133","v":1},"$ 000s",77409.208334261581,{"$f":"G346","v":1525.7628686992555},1561.5394912467575,1594.4210362852129,1627.8141199298666,1665.1280742876074,1699.5635476213085,1716.8692045158596,1734.3504260458978,1752.0142499452713,1769.8569307782373,1787.8855401124226,1806.0963666935638,1824.4965166220372,1843.082313531208,2537.7012127865769,2700.1768538969277,2865.7268935619581,3034.3917260327285,3206.2231643785117,3381.2682483692365,3415.8550621032869,3450.7976026055412,3486.0993035783154,3521.7636340108634,3557.7940985420128,3594.1942378265207,3630.9730289052,3668.1232855788403,3705.6594587859827,3743.5798369845693,0,0,0,0]
[null,null,"Educaçao Ambiental",{"$f":"Inputs!$D$133","v":1},"$ 000s",6288.2874969882332,{"$f":"G347","v":209.60958323294119},209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,0,0,0,0]
[null,null,"Relação Com O Usuário",{"$f":"Inputs!$D$133","v":1},"$ 000s",25368.272217599111,{"$f":"G348","v":0},838.93050677743361,840.80668404715573,843.19406896283465,845.59705770149196,848.03125408610572,850.49665811667603,852.97766597022473,855.48988146972977,858.01770079221342,860.57672776065363,863.16696237505028,865.7728008124252,868.4098468957568,871.07810062504495,873.77756200028978,876.50823102149104,879.2545038656707,882.03198435580691,884.84067249189968,887.68056827394901,890.53606787897672,893.43837895293939,896.35629384988022,899.32102021575599,902.30135040460993,905.31288823942054,908.3712375431661,911.44519066988994,914.55035144257033,0,0,0,0]
[null,null,"Administração Local",{"$f":"Inputs!$D$133","v":1},"$ 000s",14347.105496160002,{"$f":"G349","v":477.64248987200006},478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,0,0,0,0]
[null,null,"Administração Central",{"$f":"Inputs!$D$133","v":1},"$ 000s",0,{"$f":"G350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gerencialmento Contrato",{"$f":"Inputs!$D$133","v":1},null,996.80788731689938,{"$f":"G351","v":33.226929577229996},33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,0,0,0,0]
[]
[null,null,"Aproveitamento fiscal OPEX",null,"R$",{"$f":"SUM(G232:AN232)","v":373568.5500057902},{"$f":"SUMPRODUCT(G219:G230,$D$219:$D$230)","v":9588.1494819262389},{"$f":"SUMPRODUCT(H219:H230,$D$219:$D$230)","v":10820.416830931175},11163.670553239353,11507.947021799686,11547.663964896085,11584.533634614398,11604.304695539518,11624.266924923106,11644.442964321986,11664.813464477435,11685.40110078006,11706.202161975598,11727.208150341447,11748.430993333948,12445.718146318606,12610.893248804203,12779.173957490433,12950.585062805383,13173.9534013213,13351.80717344812,13389.233882964218,13427.031923071501,13465.235935118239,13503.818180447726,13709.118646384752,13748.499115858116,13788.289444771606,13828.498050748991,13869.108177082857,13910.133716054124,0,0,0,0]
[]
[]
[null,null,"Crédito de PIS / COFIS a ser utilizado (não-cumulativo)"]
[]
[null,null,"Alíquota total",{"$f":"SUM($D$202:$D$203)","v":9.2499999999999999E-2}]
[]
[null,null,{"$f":"C214","v":"Aproveitamento fiscal CAPEX"},null,{"$f":"E232","v":"R$"},{"$f":"SUM(G239:AN239)","v":33226.929577229996},{"$f":"G214","v":7225.3986449999993},245.18614500000001,2147.6074422299998,20.196204999999999,25.897410000000001,68.056530000000009,39.767225000000003,5345.4164099999998,0,20.196204999999999,813.09014999999999,53.844140000000003,20.196204999999999,6.4164099999999999,5342.8962000000001,88.252735000000001,25.98743,0,20.704204999999998,6.4164099999999999,806.67374000000007,5413.5483450000002,6.4164099999999999,0,24.600404999999999,74.472939999999994,19.571020000000001,20.704204999999998,5345.4164099999998,0,0,0,0,0]
[null,null,{"$f":"C232","v":"Aproveitamento fiscal OPEX"},null,{"$f":"E232","v":"R$"},{"$f":"SUM(G240:AN240)","v":373568.5500057902},{"$f":"G232","v":9588.1494819262389},10820.416830931175,11163.670553239353,11507.947021799686,11547.663964896085,11584.533634614398,11604.304695539518,11624.266924923106,11644.442964321986,11664.813464477435,11685.40110078006,11706.202161975598,11727.208150341447,11748.430993333948,12445.718146318606,12610.893248804203,12779.173957490433,12950.585062805383,13173.9534013213,13351.80717344812,13389.233882964218,13427.031923071501,13465.235935118239,13503.818180447726,13709.118646384752,13748.499115858116,13788.289444771606,13828.498050748991,13869.108177082857,13910.133716054124,0,0,0,0]
[]
[null,null,"Benefício Fiscal a ser utilizado",null,null,{"$f":"F235","v":0},{"$f":"IF(G194=0,0,SUM(G239:G240)*$D$237)","v":1555.253201740677},1023.5682752736337,1231.2932145809152,1066.353248478971,1070.5544271778879,1077.8645902268318,1077.0766526499053,1569.6957084803873,1077.1109741997836,1080.8633944266628,1156.1104406971556,1087.8042829327428,1086.6349028690838,1087.3233848083901,1645.446827034471,1174.6710035018887,1184.4774283428649,1197.9291183094979,1220.5058285847201,1235.6356814689511,1313.1214551241901,1742.753674796614,1246.127841923437,1249.1031816914146,1270.3690122530895,1278.6249151668758,1277.2270929913734,1281.0512086567817,1777.3435243051645,1286.6873687350064,0,0,0,0]
[]
[]
[]
[null,null,"Inadimplência das Receitas Tarifárias"]
[]
[null,null,{"$f":"Flags!C15","v":"Counter Concessão"},null,{"$f":"Flags!E15","v":"Ano"},null,{"$f":"Flags!G15","v":1},{"$f":"Flags!H15","v":2},{"$f":"Flags!I15","v":3},{"$f":"Flags!J15","v":4},{"$f":"Flags!K15","v":5},{"$f":"Flags!L15","v":6},{"$f":"Flags!M15","v":7},{"$f":"Flags!N15","v":8},{"$f":"Flags!O15","v":9},{"$f":"Flags!P15","v":10},{"$f":"Flags!Q15","v":11},{"$f":"Flags!R15","v":12},{"$f":"Flags!S15","v":13},{"$f":"Flags!T15","v":14},{"$f":"Flags!U15","v":15},{"$f":"Flags!V15","v":16},{"$f":"Flags!W15","v":17},{"$f":"Flags!X15","v":18},{"$f":"Flags!Y15","v":19},{"$f":"Flags!Z15","v":20},{"$f":"Flags!AA15","v":21},{"$f":"Flags!AB15","v":22},{"$f":"Flags!AC15","v":23},{"$f":"Flags!AD15","v":24},{"$f":"Flags!AE15","v":25},{"$f":"Flags!AF15","v":26},{"$f":"Flags!AG15","v":27},{"$f":"Flags!AH15","v":28},{"$f":"Flags!AI15","v":29},{"$f":"Flags!AJ15","v":30},{"$f":"Flags!AK15","v":31},{"$f":"Flags!AL15","v":32},{"$f":"Flags!AM15","v":33},{"$f":"Flags!AN15","v":34}]
[null,null,"Receitas tarifária",null,"R$",{"$f":"SUM(G249:AN249)","v":340378.87642345642},{"$f":"G195","v":0},6111.7016930392747,8028.2718450499106,10545.761954377973,10654.11793008168,10763.471046666096,10874.153684424791,10985.833463064191,11098.842762877874,11212.849203572267,11328.185165440935,11444.518268190313,11562.180892113971,11680.840656918335,11800.829942896982,11922.148750049906,12044.797078377109,12168.442547585022,12293.417537967209,12419.722049523678,12547.356082254424,12676.319636159446,12806.612711238753,12938.235307492336,13071.187424920197,13205.469063522336,13341.412603592324,13478.353284543022,13616.955866961565,13756.88797055439,0,0,0,0]
[null,null,"Índice de inadimplência",null,"%",{"$f":"AVERAGE(G250:AJ250)","v":3.000000000000002E-2},{"$f":"IFERROR(LOOKUP(G$248,Inputs!$D$135:$J$135,Inputs!$D$136:$J$136),0)","v":0},{"$f":"IFERROR(LOOKUP(H$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.05},{"$f":"IFERROR(LOOKUP(I$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.04},{"$f":"IFERROR(LOOKUP(J$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(K$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(L$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(M$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(N$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(O$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(P$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(Q$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(R$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(S$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(T$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(U$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(V$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(W$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(X$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(Y$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(Z$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AA$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AB$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AC$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AD$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AE$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AF$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AG$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AH$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AI$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AJ$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AK$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AL$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AM$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03},{"$f":"IFERROR(LOOKUP(AN$248,Inputs!$D$135:$N$135,Inputs!$D$136:$N$136),0)","v":0.03}]
[]
[null,null,"Inadimplência das Receitas Tarifárias",null,"R$",{"$f":"SUM(G252:AN252)","v":-10413.883045014974},{"$f":"G249*-G250","v":0},{"$f":"H249*-H250","v":-305.58508465196377},-321.13087380199642,-316.37285863133917,-319.62353790245038,-322.90413139998287,-326.22461053274372,-329.57500389192575,-332.96528288633618,-336.38547610716796,-339.84555496322804,-343.3355480457094,-346.86542676341912,-350.42521970755007,-354.02489828690943,-357.66446250149716,-361.34391235131324,-365.05327642755066,-368.80252613901627,-372.59166148571035,-376.42068246763273,-380.28958908478336,-384.19838133716257,-388.14705922477003,-392.13562274760591,-396.16407190567008,-400.2423781077697,-404.35059853629065,-408.50867600884692,-412.70663911663166,0,0,0,0]
[]
[]
[]
[null,null,"Operating Costs (OPEX)"]
[]
[null,null,"Custos e Despesas (OPEX) PPP"]
[]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[]
[]
[null,null,{"$f":"Inputs!C151","v":"Coleta Manual E Conteinerizada Resíduos Comuns"},null,"$ 000s",{"$f":"SUM(G263:AN263)","v":93846.294603952512},{"$f":"Inputs!D151*Ops!G$260","v":2663.145805123751},{"$f":"Inputs!E151*Ops!H$260","v":2817.3938051237515},{"$f":"Inputs!F151*Ops!I$260","v":2971.6418051237511},{"$f":"Inputs!G151*Ops!J$260","v":3125.8898051237516},{"$f":"Inputs!H151*Ops!K$260","v":3125.8898051237516},{"$f":"Inputs!I151*Ops!L$260","v":3125.8898051237516},{"$f":"Inputs!J151*Ops!M$260","v":3125.8898051237516},{"$f":"Inputs!K151*Ops!N$260","v":3125.8898051237516},{"$f":"Inputs!L151*Ops!O$260","v":3125.8898051237516},{"$f":"Inputs!M151*Ops!P$260","v":3125.8898051237516},{"$f":"Inputs!N151*Ops!Q$260","v":3125.8898051237516},{"$f":"Inputs!O151*Ops!R$260","v":3125.8898051237516},{"$f":"Inputs!P151*Ops!S$260","v":3125.8898051237516},{"$f":"Inputs!Q151*Ops!T$260","v":3125.8898051237516},{"$f":"Inputs!R151*Ops!U$260","v":3125.8898051237516},{"$f":"Inputs!S151*Ops!V$260","v":3125.8898051237516},{"$f":"Inputs!T151*Ops!W$260","v":3125.8898051237516},{"$f":"Inputs!U151*Ops!X$260","v":3125.8898051237516},{"$f":"Inputs!V151*Ops!Y$260","v":3125.8898051237516},{"$f":"Inputs!W151*Ops!Z$260","v":3125.8898051237516},{"$f":"Inputs!X151*Ops!AA$260","v":3125.8898051237516},{"$f":"Inputs!Y151*Ops!AB$260","v":3125.8898051237516},{"$f":"Inputs!Z151*Ops!AC$260","v":3125.8898051237516},{"$f":"Inputs!AA151*Ops!AD$260","v":3125.8898051237516},{"$f":"Inputs!AB151*Ops!AE$260","v":3291.7378801637524},{"$f":"Inputs!AC151*Ops!AF$260","v":3291.7378801637524},{"$f":"Inputs!AD151*Ops!AG$260","v":3291.7378801637524},{"$f":"Inputs!AE151*Ops!AH$260","v":3291.7378801637524},{"$f":"Inputs!AF151*Ops!AI$260","v":3291.7378801637524},{"$f":"Inputs!AG151*Ops!AJ$260","v":3291.7378801637524},{"$f":"Inputs!AH151*Ops!AK$260","v":0},{"$f":"Inputs!AI151*Ops!AL$260","v":0},{"$f":"Inputs!AJ151*Ops!AM$260","v":0},{"$f":"Inputs!AK151*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C152","v":"Coleta Materias Recicláveis"},null,"$ 000s",65275.758938954634,{"$f":"Inputs!D152*Ops!G$260","v":1743.9642312984893},{"$f":"Inputs!E152*Ops!H$260","v":1898.2122312984893},{"$f":"Inputs!F152*Ops!I$260","v":2052.4602312984894},{"$f":"Inputs!G152*Ops!J$260","v":2206.7082312984894},{"$f":"Inputs!H152*Ops!K$260","v":2206.7082312984894},{"$f":"Inputs!I152*Ops!L$260","v":2206.7082312984894},{"$f":"Inputs!J152*Ops!M$260","v":2206.7082312984894},{"$f":"Inputs!K152*Ops!N$260","v":2206.7082312984894},{"$f":"Inputs!L152*Ops!O$260","v":2206.7082312984894},{"$f":"Inputs!M152*Ops!P$260","v":2206.7082312984894},{"$f":"Inputs!N152*Ops!Q$260","v":2206.7082312984894},{"$f":"Inputs!O152*Ops!R$260","v":2206.7082312984894},{"$f":"Inputs!P152*Ops!S$260","v":2206.7082312984894},{"$f":"Inputs!Q152*Ops!T$260","v":2206.7082312984894},{"$f":"Inputs!R152*Ops!U$260","v":2206.7082312984894},{"$f":"Inputs!S152*Ops!V$260","v":2206.7082312984894},{"$f":"Inputs!T152*Ops!W$260","v":2206.7082312984894},{"$f":"Inputs!U152*Ops!X$260","v":2206.7082312984894},{"$f":"Inputs!V152*Ops!Y$260","v":2206.7082312984894},{"$f":"Inputs!W152*Ops!Z$260","v":2206.7082312984894},{"$f":"Inputs!X152*Ops!AA$260","v":2206.7082312984894},{"$f":"Inputs!Y152*Ops!AB$260","v":2206.7082312984894},{"$f":"Inputs!Z152*Ops!AC$260","v":2206.7082312984894},{"$f":"Inputs!AA152*Ops!AD$260","v":2206.7082312984894},{"$f":"Inputs!AB152*Ops!AE$260","v":2206.7082312984894},{"$f":"Inputs!AC152*Ops!AF$260","v":2206.7082312984894},{"$f":"Inputs!AD152*Ops!AG$260","v":2206.7082312984894},{"$f":"Inputs!AE152*Ops!AH$260","v":2206.7082312984894},{"$f":"Inputs!AF152*Ops!AI$260","v":2206.7082312984894},{"$f":"Inputs!AG152*Ops!AJ$260","v":2206.7082312984894},{"$f":"Inputs!AH152*Ops!AK$260","v":0},{"$f":"Inputs!AI152*Ops!AL$260","v":0},{"$f":"Inputs!AJ152*Ops!AM$260","v":0},{"$f":"Inputs!AK152*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C153","v":"Coleta De Resíduos Do Serviço De Saúde Municipal"},null,"$ 000s",{"$f":"SUM(G265:AN265)","v":7295.0187136293689},{"$f":"Inputs!D153*Ops!G$260","v":208.77001656240003},{"$f":"Inputs!E153*Ops!H$260","v":210.92034773299275},{"$f":"Inputs!F153*Ops!I$260","v":213.09282731464256},{"$f":"Inputs!G153*Ops!J$260","v":215.28768343598338},{"$f":"Inputs!H153*Ops!K$260","v":217.50514657537403},{"$f":"Inputs!I153*Ops!L$260","v":219.74544958510037},{"$f":"Inputs!J153*Ops!M$260","v":222.0088277158269},{"$f":"Inputs!K153*Ops!N$260","v":224.29551864129988},{"$f":"Inputs!L153*Ops!O$260","v":226.60576248330528},{"$f":"Inputs!M153*Ops!P$260","v":228.93980183688336},{"$f":"Inputs!N153*Ops!Q$260","v":231.29788179580325},{"$f":"Inputs!O153*Ops!R$260","v":233.6802499783},{"$f":"Inputs!P153*Ops!S$260","v":236.08715655307654},{"$f":"Inputs!Q153*Ops!T$260","v":238.5188542655732},{"$f":"Inputs!R153*Ops!U$260","v":240.97559846450861},{"$f":"Inputs!S153*Ops!V$260","v":243.45764712869303},{"$f":"Inputs!T153*Ops!W$260","v":245.96526089411859},{"$f":"Inputs!U153*Ops!X$260","v":248.49870308132799},{"$f":"Inputs!V153*Ops!Y$260","v":251.05823972306573},{"$f":"Inputs!W153*Ops!Z$260","v":253.64413959221326},{"$f":"Inputs!X153*Ops!AA$260","v":256.25667423001306},{"$f":"Inputs!Y153*Ops!AB$260","v":258.89611797458218},{"$f":"Inputs!Z153*Ops!AC$260","v":261.56274798972038},{"$f":"Inputs!AA153*Ops!AD$260","v":264.25684429401446},{"$f":"Inputs!AB153*Ops!AE$260","v":266.97868979024287},{"$f":"Inputs!AC153*Ops!AF$260","v":269.72857029508231},{"$f":"Inputs!AD153*Ops!AG$260","v":272.50677456912172},{"$f":"Inputs!AE153*Ops!AH$260","v":275.31359434718365},{"$f":"Inputs!AF153*Ops!AI$260","v":278.14932436895964},{"$f":"Inputs!AG153*Ops!AJ$260","v":281.01426240996},{"$f":"Inputs!AH153*Ops!AK$260","v":0},{"$f":"Inputs!AI153*Ops!AL$260","v":0},{"$f":"Inputs!AJ153*Ops!AM$260","v":0},{"$f":"Inputs!AK153*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C154","v":"Transporte E Destinação - Resíduos Dos  Pevs"},null,"$ 000s",0,{"$f":"Inputs!D154*Ops!G$260","v":0},{"$f":"Inputs!E154*Ops!H$260","v":0},{"$f":"Inputs!F154*Ops!I$260","v":0},{"$f":"Inputs!G154*Ops!J$260","v":0},{"$f":"Inputs!H154*Ops!K$260","v":0},{"$f":"Inputs!I154*Ops!L$260","v":0},{"$f":"Inputs!J154*Ops!M$260","v":0},{"$f":"Inputs!K154*Ops!N$260","v":0},{"$f":"Inputs!L154*Ops!O$260","v":0},{"$f":"Inputs!M154*Ops!P$260","v":0},{"$f":"Inputs!N154*Ops!Q$260","v":0},{"$f":"Inputs!O154*Ops!R$260","v":0},{"$f":"Inputs!P154*Ops!S$260","v":0},{"$f":"Inputs!Q154*Ops!T$260","v":0},{"$f":"Inputs!R154*Ops!U$260","v":0},{"$f":"Inputs!S154*Ops!V$260","v":0},{"$f":"Inputs!T154*Ops!W$260","v":0},{"$f":"Inputs!U154*Ops!X$260","v":0},{"$f":"Inputs!V154*Ops!Y$260","v":0},{"$f":"Inputs!W154*Ops!Z$260","v":0},{"$f":"Inputs!X154*Ops!AA$260","v":0},{"$f":"Inputs!Y154*Ops!AB$260","v":0},{"$f":"Inputs!Z154*Ops!AC$260","v":0},{"$f":"Inputs!AA154*Ops!AD$260","v":0},{"$f":"Inputs!AB154*Ops!AE$260","v":0},{"$f":"Inputs!AC154*Ops!AF$260","v":0},{"$f":"Inputs!AD154*Ops!AG$260","v":0},{"$f":"Inputs!AE154*Ops!AH$260","v":0},{"$f":"Inputs!AF154*Ops!AI$260","v":0},{"$f":"Inputs!AG154*Ops!AJ$260","v":0},{"$f":"Inputs!AH154*Ops!AK$260","v":0},{"$f":"Inputs!AI154*Ops!AL$260","v":0},{"$f":"Inputs!AJ154*Ops!AM$260","v":0},{"$f":"Inputs!AK154*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C155","v":"Coleta Programada De Volumosos"},null,"$ 000s",7560.5429329160852,{"$f":"Inputs!D155*Ops!G$260","v":252.01809776386963},{"$f":"Inputs!E155*Ops!H$260","v":252.01809776386963},{"$f":"Inputs!F155*Ops!I$260","v":252.01809776386963},{"$f":"Inputs!G155*Ops!J$260","v":252.01809776386963},{"$f":"Inputs!H155*Ops!K$260","v":252.01809776386963},{"$f":"Inputs!I155*Ops!L$260","v":252.01809776386963},{"$f":"Inputs!J155*Ops!M$260","v":252.01809776386963},{"$f":"Inputs!K155*Ops!N$260","v":252.01809776386963},{"$f":"Inputs!L155*Ops!O$260","v":252.01809776386963},{"$f":"Inputs!M155*Ops!P$260","v":252.01809776386963},{"$f":"Inputs!N155*Ops!Q$260","v":252.01809776386963},{"$f":"Inputs!O155*Ops!R$260","v":252.01809776386963},{"$f":"Inputs!P155*Ops!S$260","v":252.01809776386963},{"$f":"Inputs!Q155*Ops!T$260","v":252.01809776386963},{"$f":"Inputs!R155*Ops!U$260","v":252.01809776386963},{"$f":"Inputs!S155*Ops!V$260","v":252.01809776386963},{"$f":"Inputs!T155*Ops!W$260","v":252.01809776386963},{"$f":"Inputs!U155*Ops!X$260","v":252.01809776386963},{"$f":"Inputs!V155*Ops!Y$260","v":252.01809776386963},{"$f":"Inputs!W155*Ops!Z$260","v":252.01809776386963},{"$f":"Inputs!X155*Ops!AA$260","v":252.01809776386963},{"$f":"Inputs!Y155*Ops!AB$260","v":252.01809776386963},{"$f":"Inputs!Z155*Ops!AC$260","v":252.01809776386963},{"$f":"Inputs!AA155*Ops!AD$260","v":252.01809776386963},{"$f":"Inputs!AB155*Ops!AE$260","v":252.01809776386963},{"$f":"Inputs!AC155*Ops!AF$260","v":252.01809776386963},{"$f":"Inputs!AD155*Ops!AG$260","v":252.01809776386963},{"$f":"Inputs!AE155*Ops!AH$260","v":252.01809776386963},{"$f":"Inputs!AF155*Ops!AI$260","v":252.01809776386963},{"$f":"Inputs!AG155*Ops!AJ$260","v":252.01809776386963},{"$f":"Inputs!AH155*Ops!AK$260","v":0},{"$f":"Inputs!AI155*Ops!AL$260","v":0},{"$f":"Inputs!AJ155*Ops!AM$260","v":0},{"$f":"Inputs!AK155*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C156","v":"Varrição Manual"},null,"$ 000s",14422.757777032388,{"$f":"Inputs!D156*Ops!G$260","v":414.32899900507942},{"$f":"Inputs!E156*Ops!H$260","v":462.93601868507949},{"$f":"Inputs!F156*Ops!I$260","v":462.93601868507949},{"$f":"Inputs!G156*Ops!J$260","v":462.93601868507949},{"$f":"Inputs!H156*Ops!K$260","v":462.93601868507949},{"$f":"Inputs!I156*Ops!L$260","v":462.93601868507949},{"$f":"Inputs!J156*Ops!M$260","v":462.93601868507949},{"$f":"Inputs!K156*Ops!N$260","v":462.93601868507949},{"$f":"Inputs!L156*Ops!O$260","v":462.93601868507949},{"$f":"Inputs!M156*Ops!P$260","v":462.93601868507949},{"$f":"Inputs!N156*Ops!Q$260","v":462.93601868507949},{"$f":"Inputs!O156*Ops!R$260","v":462.93601868507949},{"$f":"Inputs!P156*Ops!S$260","v":462.93601868507949},{"$f":"Inputs!Q156*Ops!T$260","v":462.93601868507949},{"$f":"Inputs!R156*Ops!U$260","v":462.93601868507949},{"$f":"Inputs!S156*Ops!V$260","v":462.93601868507949},{"$f":"Inputs!T156*Ops!W$260","v":462.93601868507949},{"$f":"Inputs!U156*Ops!X$260","v":462.93601868507949},{"$f":"Inputs!V156*Ops!Y$260","v":511.5430383650795},{"$f":"Inputs!W156*Ops!Z$260","v":511.5430383650795},{"$f":"Inputs!X156*Ops!AA$260","v":511.5430383650795},{"$f":"Inputs!Y156*Ops!AB$260","v":511.5430383650795},{"$f":"Inputs!Z156*Ops!AC$260","v":511.5430383650795},{"$f":"Inputs!AA156*Ops!AD$260","v":511.5430383650795},{"$f":"Inputs!AB156*Ops!AE$260","v":511.5430383650795},{"$f":"Inputs!AC156*Ops!AF$260","v":511.5430383650795},{"$f":"Inputs!AD156*Ops!AG$260","v":511.5430383650795},{"$f":"Inputs!AE156*Ops!AH$260","v":511.5430383650795},{"$f":"Inputs!AF156*Ops!AI$260","v":511.5430383650795},{"$f":"Inputs!AG156*Ops!AJ$260","v":511.5430383650795},{"$f":"Inputs!AH156*Ops!AK$260","v":0},{"$f":"Inputs!AI156*Ops!AL$260","v":0},{"$f":"Inputs!AJ156*Ops!AM$260","v":0},{"$f":"Inputs!AK156*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C157","v":"Serviços Gerais (Tipos I E II)"},null,"$ 000s",68053.514320608709,{"$f":"Inputs!D157*Ops!G$260","v":2268.4504773536232},{"$f":"Inputs!E157*Ops!H$260","v":2268.4504773536232},{"$f":"Inputs!F157*Ops!I$260","v":2268.4504773536232},{"$f":"Inputs!G157*Ops!J$260","v":2268.4504773536232},{"$f":"Inputs!H157*Ops!K$260","v":2268.4504773536232},{"$f":"Inputs!I157*Ops!L$260","v":2268.4504773536232},{"$f":"Inputs!J157*Ops!M$260","v":2268.4504773536232},{"$f":"Inputs!K157*Ops!N$260","v":2268.4504773536232},{"$f":"Inputs!L157*Ops!O$260","v":2268.4504773536232},{"$f":"Inputs!M157*Ops!P$260","v":2268.4504773536232},{"$f":"Inputs!N157*Ops!Q$260","v":2268.4504773536232},{"$f":"Inputs!O157*Ops!R$260","v":2268.4504773536232},{"$f":"Inputs!P157*Ops!S$260","v":2268.4504773536232},{"$f":"Inputs!Q157*Ops!T$260","v":2268.4504773536232},{"$f":"Inputs!R157*Ops!U$260","v":2268.4504773536232},{"$f":"Inputs!S157*Ops!V$260","v":2268.4504773536232},{"$f":"Inputs!T157*Ops!W$260","v":2268.4504773536232},{"$f":"Inputs!U157*Ops!X$260","v":2268.4504773536232},{"$f":"Inputs!V157*Ops!Y$260","v":2268.4504773536232},{"$f":"Inputs!W157*Ops!Z$260","v":2268.4504773536232},{"$f":"Inputs!X157*Ops!AA$260","v":2268.4504773536232},{"$f":"Inputs!Y157*Ops!AB$260","v":2268.4504773536232},{"$f":"Inputs!Z157*Ops!AC$260","v":2268.4504773536232},{"$f":"Inputs!AA157*Ops!AD$260","v":2268.4504773536232},{"$f":"Inputs!AB157*Ops!AE$260","v":2268.4504773536232},{"$f":"Inputs!AC157*Ops!AF$260","v":2268.4504773536232},{"$f":"Inputs!AD157*Ops!AG$260","v":2268.4504773536232},{"$f":"Inputs!AE157*Ops!AH$260","v":2268.4504773536232},{"$f":"Inputs!AF157*Ops!AI$260","v":2268.4504773536232},{"$f":"Inputs!AG157*Ops!AJ$260","v":2268.4504773536232},{"$f":"Inputs!AH157*Ops!AK$260","v":0},{"$f":"Inputs!AI157*Ops!AL$260","v":0},{"$f":"Inputs!AJ157*Ops!AM$260","v":0},{"$f":"Inputs!AK157*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C158","v":"Destinação Final "},null,"$ 000s",77409.208334261581,{"$f":"Inputs!D158*Ops!G$260","v":1525.7628686992555},{"$f":"Inputs!E158*Ops!H$260","v":1561.5394912467575},{"$f":"Inputs!F158*Ops!I$260","v":1594.4210362852129},{"$f":"Inputs!G158*Ops!J$260","v":1627.8141199298666},{"$f":"Inputs!H158*Ops!K$260","v":1665.1280742876074},{"$f":"Inputs!I158*Ops!L$260","v":1699.5635476213085},{"$f":"Inputs!J158*Ops!M$260","v":1716.8692045158596},{"$f":"Inputs!K158*Ops!N$260","v":1734.3504260458978},{"$f":"Inputs!L158*Ops!O$260","v":1752.0142499452713},{"$f":"Inputs!M158*Ops!P$260","v":1769.8569307782373},{"$f":"Inputs!N158*Ops!Q$260","v":1787.8855401124226},{"$f":"Inputs!O158*Ops!R$260","v":1806.0963666935638},{"$f":"Inputs!P158*Ops!S$260","v":1824.4965166220372},{"$f":"Inputs!Q158*Ops!T$260","v":1843.082313531208},{"$f":"Inputs!R158*Ops!U$260","v":2537.7012127865769},{"$f":"Inputs!S158*Ops!V$260","v":2700.1768538969277},{"$f":"Inputs!T158*Ops!W$260","v":2865.7268935619581},{"$f":"Inputs!U158*Ops!X$260","v":3034.3917260327285},{"$f":"Inputs!V158*Ops!Y$260","v":3206.2231643785117},{"$f":"Inputs!W158*Ops!Z$260","v":3381.2682483692365},{"$f":"Inputs!X158*Ops!AA$260","v":3415.8550621032869},{"$f":"Inputs!Y158*Ops!AB$260","v":3450.7976026055412},{"$f":"Inputs!Z158*Ops!AC$260","v":3486.0993035783154},{"$f":"Inputs!AA158*Ops!AD$260","v":3521.7636340108634},{"$f":"Inputs!AB158*Ops!AE$260","v":3557.7940985420128},{"$f":"Inputs!AC158*Ops!AF$260","v":3594.1942378265207},{"$f":"Inputs!AD158*Ops!AG$260","v":3630.9730289052},{"$f":"Inputs!AE158*Ops!AH$260","v":3668.1232855788403},{"$f":"Inputs!AF158*Ops!AI$260","v":3705.6594587859827},{"$f":"Inputs!AG158*Ops!AJ$260","v":3743.5798369845693},{"$f":"Inputs!AH158*Ops!AK$260","v":0},{"$f":"Inputs!AI158*Ops!AL$260","v":0},{"$f":"Inputs!AJ158*Ops!AM$260","v":0},{"$f":"Inputs!AK158*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C159","v":"Educaçao Ambiental"},null,"$ 000s",6288.2874969882332,{"$f":"Inputs!D159*Ops!G$260","v":209.60958323294119},{"$f":"Inputs!E159*Ops!H$260","v":209.60958323294119},{"$f":"Inputs!F159*Ops!I$260","v":209.60958323294119},{"$f":"Inputs!G159*Ops!J$260","v":209.60958323294119},{"$f":"Inputs!H159*Ops!K$260","v":209.60958323294119},{"$f":"Inputs!I159*Ops!L$260","v":209.60958323294119},{"$f":"Inputs!J159*Ops!M$260","v":209.60958323294119},{"$f":"Inputs!K159*Ops!N$260","v":209.60958323294119},{"$f":"Inputs!L159*Ops!O$260","v":209.60958323294119},{"$f":"Inputs!M159*Ops!P$260","v":209.60958323294119},{"$f":"Inputs!N159*Ops!Q$260","v":209.60958323294119},{"$f":"Inputs!O159*Ops!R$260","v":209.60958323294119},{"$f":"Inputs!P159*Ops!S$260","v":209.60958323294119},{"$f":"Inputs!Q159*Ops!T$260","v":209.60958323294119},{"$f":"Inputs!R159*Ops!U$260","v":209.60958323294119},{"$f":"Inputs!S159*Ops!V$260","v":209.60958323294119},{"$f":"Inputs!T159*Ops!W$260","v":209.60958323294119},{"$f":"Inputs!U159*Ops!X$260","v":209.60958323294119},{"$f":"Inputs!V159*Ops!Y$260","v":209.60958323294119},{"$f":"Inputs!W159*Ops!Z$260","v":209.60958323294119},{"$f":"Inputs!X159*Ops!AA$260","v":209.60958323294119},{"$f":"Inputs!Y159*Ops!AB$260","v":209.60958323294119},{"$f":"Inputs!Z159*Ops!AC$260","v":209.60958323294119},{"$f":"Inputs!AA159*Ops!AD$260","v":209.60958323294119},{"$f":"Inputs!AB159*Ops!AE$260","v":209.60958323294119},{"$f":"Inputs!AC159*Ops!AF$260","v":209.60958323294119},{"$f":"Inputs!AD159*Ops!AG$260","v":209.60958323294119},{"$f":"Inputs!AE159*Ops!AH$260","v":209.60958323294119},{"$f":"Inputs!AF159*Ops!AI$260","v":209.60958323294119},{"$f":"Inputs!AG159*Ops!AJ$260","v":209.60958323294119},{"$f":"Inputs!AH159*Ops!AK$260","v":0},{"$f":"Inputs!AI159*Ops!AL$260","v":0},{"$f":"Inputs!AJ159*Ops!AM$260","v":0},{"$f":"Inputs!AK159*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C160","v":"Relação Com O Usuário"},null,"$ 000s",25368.272217599111,{"$f":"Inputs!D160*Ops!G$260","v":0},{"$f":"Inputs!E160*Ops!H$260","v":838.93050677743361},{"$f":"Inputs!F160*Ops!I$260","v":840.80668404715573},{"$f":"Inputs!G160*Ops!J$260","v":843.19406896283465},{"$f":"Inputs!H160*Ops!K$260","v":845.59705770149196},{"$f":"Inputs!I160*Ops!L$260","v":848.03125408610572},{"$f":"Inputs!J160*Ops!M$260","v":850.49665811667603},{"$f":"Inputs!K160*Ops!N$260","v":852.97766597022473},{"$f":"Inputs!L160*Ops!O$260","v":855.48988146972977},{"$f":"Inputs!M160*Ops!P$260","v":858.01770079221342},{"$f":"Inputs!N160*Ops!Q$260","v":860.57672776065363},{"$f":"Inputs!O160*Ops!R$260","v":863.16696237505028},{"$f":"Inputs!P160*Ops!S$260","v":865.7728008124252},{"$f":"Inputs!Q160*Ops!T$260","v":868.4098468957568},{"$f":"Inputs!R160*Ops!U$260","v":871.07810062504495},{"$f":"Inputs!S160*Ops!V$260","v":873.77756200028978},{"$f":"Inputs!T160*Ops!W$260","v":876.50823102149104},{"$f":"Inputs!U160*Ops!X$260","v":879.2545038656707},{"$f":"Inputs!V160*Ops!Y$260","v":882.03198435580691},{"$f":"Inputs!W160*Ops!Z$260","v":884.84067249189968},{"$f":"Inputs!X160*Ops!AA$260","v":887.68056827394901},{"$f":"Inputs!Y160*Ops!AB$260","v":890.53606787897672},{"$f":"Inputs!Z160*Ops!AC$260","v":893.43837895293939},{"$f":"Inputs!AA160*Ops!AD$260","v":896.35629384988022},{"$f":"Inputs!AB160*Ops!AE$260","v":899.32102021575599},{"$f":"Inputs!AC160*Ops!AF$260","v":902.30135040460993},{"$f":"Inputs!AD160*Ops!AG$260","v":905.31288823942054},{"$f":"Inputs!AE160*Ops!AH$260","v":908.3712375431661},{"$f":"Inputs!AF160*Ops!AI$260","v":911.44519066988994},{"$f":"Inputs!AG160*Ops!AJ$260","v":914.55035144257033},{"$f":"Inputs!AH160*Ops!AK$260","v":0},{"$f":"Inputs!AI160*Ops!AL$260","v":0},{"$f":"Inputs!AJ160*Ops!AM$260","v":0},{"$f":"Inputs!AK160*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C161","v":"Administração Local"},null,"$ 000s",14347.105496160002,{"$f":"Inputs!D161*Ops!G$260","v":477.64248987200006},{"$f":"Inputs!E161*Ops!H$260","v":478.09968987200011},{"$f":"Inputs!F161*Ops!I$260","v":478.09968987200011},{"$f":"Inputs!G161*Ops!J$260","v":478.09968987200011},{"$f":"Inputs!H161*Ops!K$260","v":478.09968987200011},{"$f":"Inputs!I161*Ops!L$260","v":478.09968987200011},{"$f":"Inputs!J161*Ops!M$260","v":478.09968987200011},{"$f":"Inputs!K161*Ops!N$260","v":478.09968987200011},{"$f":"Inputs!L161*Ops!O$260","v":478.09968987200011},{"$f":"Inputs!M161*Ops!P$260","v":478.09968987200011},{"$f":"Inputs!N161*Ops!Q$260","v":478.09968987200011},{"$f":"Inputs!O161*Ops!R$260","v":478.09968987200011},{"$f":"Inputs!P161*Ops!S$260","v":478.09968987200011},{"$f":"Inputs!Q161*Ops!T$260","v":478.09968987200011},{"$f":"Inputs!R161*Ops!U$260","v":478.09968987200011},{"$f":"Inputs!S161*Ops!V$260","v":478.09968987200011},{"$f":"Inputs!T161*Ops!W$260","v":478.09968987200011},{"$f":"Inputs!U161*Ops!X$260","v":478.09968987200011},{"$f":"Inputs!V161*Ops!Y$260","v":478.25208987200006},{"$f":"Inputs!W161*Ops!Z$260","v":478.25208987200006},{"$f":"Inputs!X161*Ops!AA$260","v":478.25208987200006},{"$f":"Inputs!Y161*Ops!AB$260","v":478.25208987200006},{"$f":"Inputs!Z161*Ops!AC$260","v":478.25208987200006},{"$f":"Inputs!AA161*Ops!AD$260","v":478.25208987200006},{"$f":"Inputs!AB161*Ops!AE$260","v":478.70928987200011},{"$f":"Inputs!AC161*Ops!AF$260","v":478.70928987200011},{"$f":"Inputs!AD161*Ops!AG$260","v":478.70928987200011},{"$f":"Inputs!AE161*Ops!AH$260","v":478.70928987200011},{"$f":"Inputs!AF161*Ops!AI$260","v":478.70928987200011},{"$f":"Inputs!AG161*Ops!AJ$260","v":478.70928987200011},{"$f":"Inputs!AH161*Ops!AK$260","v":0},{"$f":"Inputs!AI161*Ops!AL$260","v":0},{"$f":"Inputs!AJ161*Ops!AM$260","v":0},{"$f":"Inputs!AK161*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C162","v":"Administração Central"},null,"$ 000s",0,{"$f":"Inputs!D162*Ops!G$260","v":0},{"$f":"Inputs!E162*Ops!H$260","v":0},{"$f":"Inputs!F162*Ops!I$260","v":0},{"$f":"Inputs!G162*Ops!J$260","v":0},{"$f":"Inputs!H162*Ops!K$260","v":0},{"$f":"Inputs!I162*Ops!L$260","v":0},{"$f":"Inputs!J162*Ops!M$260","v":0},{"$f":"Inputs!K162*Ops!N$260","v":0},{"$f":"Inputs!L162*Ops!O$260","v":0},{"$f":"Inputs!M162*Ops!P$260","v":0},{"$f":"Inputs!N162*Ops!Q$260","v":0},{"$f":"Inputs!O162*Ops!R$260","v":0},{"$f":"Inputs!P162*Ops!S$260","v":0},{"$f":"Inputs!Q162*Ops!T$260","v":0},{"$f":"Inputs!R162*Ops!U$260","v":0},{"$f":"Inputs!S162*Ops!V$260","v":0},{"$f":"Inputs!T162*Ops!W$260","v":0},{"$f":"Inputs!U162*Ops!X$260","v":0},{"$f":"Inputs!V162*Ops!Y$260","v":0},{"$f":"Inputs!W162*Ops!Z$260","v":0},{"$f":"Inputs!X162*Ops!AA$260","v":0},{"$f":"Inputs!Y162*Ops!AB$260","v":0},{"$f":"Inputs!Z162*Ops!AC$260","v":0},{"$f":"Inputs!AA162*Ops!AD$260","v":0},{"$f":"Inputs!AB162*Ops!AE$260","v":0},{"$f":"Inputs!AC162*Ops!AF$260","v":0},{"$f":"Inputs!AD162*Ops!AG$260","v":0},{"$f":"Inputs!AE162*Ops!AH$260","v":0},{"$f":"Inputs!AF162*Ops!AI$260","v":0},{"$f":"Inputs!AG162*Ops!AJ$260","v":0},{"$f":"Inputs!AH162*Ops!AK$260","v":0},{"$f":"Inputs!AI162*Ops!AL$260","v":0},{"$f":"Inputs!AJ162*Ops!AM$260","v":0},{"$f":"Inputs!AK162*Ops!AN$260","v":0}]
[null,null,{"$f":"Inputs!C163","v":"Gerencialmento Contrato"},null,"$ 000s",996.80788731689938,{"$f":"Inputs!D163*Ops!G$260","v":33.226929577229996},{"$f":"Inputs!E163*Ops!H$260","v":33.226929577229996},{"$f":"Inputs!F163*Ops!I$260","v":33.226929577229996},{"$f":"Inputs!G163*Ops!J$260","v":33.226929577229996},{"$f":"Inputs!H163*Ops!K$260","v":33.226929577229996},{"$f":"Inputs!I163*Ops!L$260","v":33.226929577229996},{"$f":"Inputs!J163*Ops!M$260","v":33.226929577229996},{"$f":"Inputs!K163*Ops!N$260","v":33.226929577229996},{"$f":"Inputs!L163*Ops!O$260","v":33.226929577229996},{"$f":"Inputs!M163*Ops!P$260","v":33.226929577229996},{"$f":"Inputs!N163*Ops!Q$260","v":33.226929577229996},{"$f":"Inputs!O163*Ops!R$260","v":33.226929577229996},{"$f":"Inputs!P163*Ops!S$260","v":33.226929577229996},{"$f":"Inputs!Q163*Ops!T$260","v":33.226929577229996},{"$f":"Inputs!R163*Ops!U$260","v":33.226929577229996},{"$f":"Inputs!S163*Ops!V$260","v":33.226929577229996},{"$f":"Inputs!T163*Ops!W$260","v":33.226929577229996},{"$f":"Inputs!U163*Ops!X$260","v":33.226929577229996},{"$f":"Inputs!V163*Ops!Y$260","v":33.226929577229996},{"$f":"Inputs!W163*Ops!Z$260","v":33.226929577229996},{"$f":"Inputs!X163*Ops!AA$260","v":33.226929577229996},{"$f":"Inputs!Y163*Ops!AB$260","v":33.226929577229996},{"$f":"Inputs!Z163*Ops!AC$260","v":33.226929577229996},{"$f":"Inputs!AA163*Ops!AD$260","v":33.226929577229996},{"$f":"Inputs!AB163*Ops!AE$260","v":33.226929577229996},{"$f":"Inputs!AC163*Ops!AF$260","v":33.226929577229996},{"$f":"Inputs!AD163*Ops!AG$260","v":33.226929577229996},{"$f":"Inputs!AE163*Ops!AH$260","v":33.226929577229996},{"$f":"Inputs!AF163*Ops!AI$260","v":33.226929577229996},{"$f":"Inputs!AG163*Ops!AJ$260","v":33.226929577229996},{"$f":"Inputs!AH163*Ops!AK$260","v":0},{"$f":"Inputs!AI163*Ops!AL$260","v":0},{"$f":"Inputs!AJ163*Ops!AM$260","v":0},{"$f":"Inputs!AK163*Ops!AN$260","v":0}]
[]
[null,null,"Custos e Despesas (OPEX) PPP total",null,"R$ / ano",{"$f":"SUM(G277:AN277)","v":380863.56871941959},{"$f":"SUM(G263:G275)","v":9796.9194984886381},11031.337178664167,11376.763380553995,11723.234705235669,11765.169111471458,11804.279084199497,11826.313523255347,11848.562443564408,11871.048726805291,11893.753266314319,11916.698982575863,11939.882411953897,11963.295306894523,11986.949847599521,12686.693744783115,12854.350895932896,13025.139218384551,13199.083765886711,13425.011641044368,13605.451313040334,13645.490557194231,13685.928041046083,13726.79868310796,13768.075024741742,13976.097336174997,14018.227686153197,14060.796219340727,14103.811645096173,14147.257501451815,14191.147978464083,0,0,0,0]
[]
[]
[]
[null,null,"Taxa de regulação ARIS - Reais por ano por habitante"]
[]
[]
[null,null,"TRVL - Taxa de Regulação de Varrição e Limpeza de Vias Públicas",null,{"$f":"0.02","v":0.02},{"$f":"SUM(G284:AJ284)","v":272.12605400296587},{"$f":"(($E$284*Inputs!D196)/1000)*12","v":7.4103984578166395},{"$f":"(($E$284*Inputs!E196)/1000)*12","v":7.5164326993703998},{"$f":"(($E$284*Inputs!F196)/1000)*12","v":7.622259987700911},{"$f":"(($E$284*Inputs!G196)/1000)*12","v":7.7283148803799691},{"$f":"(($E$284*Inputs!H196)/1000)*12","v":7.8348846184370737},{"$f":"(($E$284*Inputs!I196)/1000)*12","v":7.9421716470581423},{"$f":"(($E$284*Inputs!J196)/1000)*12","v":8.0503261802503729},{"$f":"(($E$284*Inputs!K196)/1000)*12","v":8.1594645375774473},{"$f":"(($E$284*Inputs!L196)/1000)*12","v":8.2696801175204193},{"$f":"(($E$284*Inputs!M196)/1000)*12","v":8.3810502940782268},{"$f":"(($E$284*Inputs!N196)/1000)*12","v":8.4936409296525905},{"$f":"(($E$284*Inputs!O196)/1000)*12","v":8.6075094298193076},{"$f":"(($E$284*Inputs!P196)/1000)*12","v":8.7227068716497094},{"$f":"(($E$284*Inputs!Q196)/1000)*12","v":8.8392795239867663},{"$f":"(($E$284*Inputs!R196)/1000)*12","v":8.9572699573069592},{"$f":"(($E$284*Inputs!S196)/1000)*12","v":9.0767178697001842},{"$f":"(($E$284*Inputs!T196)/1000)*12","v":9.1976607122099701},{"$f":"(($E$284*Inputs!U196)/1000)*12","v":9.3201341696269822},{"$f":"(($E$284*Inputs!V196)/1000)*12","v":9.4441725353502868},{"$f":"(($E$284*Inputs!W196)/1000)*12","v":9.5698090074124327},{"$f":"(($E$284*Inputs!X196)/1000)*12","v":9.6970759250127649},{"$f":"(($E$284*Inputs!Y196)/1000)*12","v":9.8260049595870314},{"$f":"(($E$284*Inputs!Z196)/1000)*12","v":9.9566272707319694},{"$f":"(($E$284*Inputs!AA196)/1000)*12","v":10.088973634674534},{"$f":"(($E$284*Inputs!AB196)/1000)*12","v":10.223074551085242},{"$f":"(($E$284*Inputs!AC196)/1000)*12","v":10.358960332657887},{"$f":"(($E$284*Inputs!AD196)/1000)*12","v":10.496661180862468},{"$f":"(($E$284*Inputs!AE196)/1000)*12","v":10.636207250520624},{"$f":"(($E$284*Inputs!AF196)/1000)*12","v":10.77762870528211},{"$f":"(($E$284*Inputs!AG196)/1000)*12","v":10.920955765646514}]
[]
[null,null,"TRCR - Taxa de Regulação de Coleta de Resíduos Sólidos",null,{"$f":"(0.03)","v":0.03},{"$f":"SUM(G286:AJ286)","v":408.18908100444884},{"$f":"(($E$286*Inputs!D196)/1000)*12","v":11.115597686724957},{"$f":"(($E$286*Inputs!E196)/1000)*12","v":11.274649049055601},{"$f":"(($E$286*Inputs!F196)/1000)*12","v":11.433389981551368},{"$f":"(($E$286*Inputs!G196)/1000)*12","v":11.592472320569955},{"$f":"(($E$286*Inputs!H196)/1000)*12","v":11.752326927655611},{"$f":"(($E$286*Inputs!I196)/1000)*12","v":11.913257470587212},{"$f":"(($E$286*Inputs!J196)/1000)*12","v":12.075489270375559},{"$f":"(($E$286*Inputs!K196)/1000)*12","v":12.239196806366168},{"$f":"(($E$286*Inputs!L196)/1000)*12","v":12.404520176280629},{"$f":"(($E$286*Inputs!M196)/1000)*12","v":12.571575441117337},{"$f":"(($E$286*Inputs!N196)/1000)*12","v":12.740461394478885},{"$f":"(($E$286*Inputs!O196)/1000)*12","v":12.91126414472896},{"$f":"(($E$286*Inputs!P196)/1000)*12","v":13.084060307474564},{"$f":"(($E$286*Inputs!Q196)/1000)*12","v":13.258919285980149},{"$f":"(($E$286*Inputs!R196)/1000)*12","v":13.435904935960441},{"$f":"(($E$286*Inputs!S196)/1000)*12","v":13.615076804550277},{"$f":"(($E$286*Inputs!T196)/1000)*12","v":13.796491068314953},{"$f":"(($E$286*Inputs!U196)/1000)*12","v":13.98020125444047},{"$f":"(($E$286*Inputs!V196)/1000)*12","v":14.166258803025428},{"$f":"(($E$286*Inputs!W196)/1000)*12","v":14.35471351111865},{"$f":"(($E$286*Inputs!X196)/1000)*12","v":14.545613887519146},{"$f":"(($E$286*Inputs!Y196)/1000)*12","v":14.739007439380547},{"$f":"(($E$286*Inputs!Z196)/1000)*12","v":14.934940906097953},{"$f":"(($E$286*Inputs!AA196)/1000)*12","v":15.133460452011802},{"$f":"(($E$286*Inputs!AB196)/1000)*12","v":15.334611826627864},{"$f":"(($E$286*Inputs!AC196)/1000)*12","v":15.538440498986827},{"$f":"(($E$286*Inputs!AD196)/1000)*12","v":15.744991771293702},{"$f":"(($E$286*Inputs!AE196)/1000)*12","v":15.954310875780935},{"$f":"(($E$286*Inputs!AF196)/1000)*12","v":16.166443057923164},{"$f":"(($E$286*Inputs!AG196)/1000)*12","v":16.381433648469773}]
[]
[null,null,"TRTR - Taxa de Regulação de Transbordo e Transporte de Resíduos Sólidos",null,{"$f":"(0.01)","v":0.01},{"$f":"SUM(G288:AJ288)","v":136.06302700148294},{"$f":"(($E$288*Inputs!D196)/1000)*12","v":3.7051992289083198},{"$f":"(($E$288*Inputs!E196)/1000)*12","v":3.7582163496851999},{"$f":"(($E$288*Inputs!F196)/1000)*12","v":3.8111299938504555},{"$f":"(($E$288*Inputs!G196)/1000)*12","v":3.8641574401899845},{"$f":"(($E$288*Inputs!H196)/1000)*12","v":3.9174423092185369},{"$f":"(($E$288*Inputs!I196)/1000)*12","v":3.9710858235290711},{"$f":"(($E$288*Inputs!J196)/1000)*12","v":4.0251630901251865},{"$f":"(($E$288*Inputs!K196)/1000)*12","v":4.0797322687887236},{"$f":"(($E$288*Inputs!L196)/1000)*12","v":4.1348400587602097},{"$f":"(($E$288*Inputs!M196)/1000)*12","v":4.1905251470391134},{"$f":"(($E$288*Inputs!N196)/1000)*12","v":4.2468204648262953},{"$f":"(($E$288*Inputs!O196)/1000)*12","v":4.3037547149096538},{"$f":"(($E$288*Inputs!P196)/1000)*12","v":4.3613534358248547},{"$f":"(($E$288*Inputs!Q196)/1000)*12","v":4.4196397619933832},{"$f":"(($E$288*Inputs!R196)/1000)*12","v":4.4786349786534796},{"$f":"(($E$288*Inputs!S196)/1000)*12","v":4.5383589348500921},{"$f":"(($E$288*Inputs!T196)/1000)*12","v":4.598830356104985},{"$f":"(($E$288*Inputs!U196)/1000)*12","v":4.6600670848134911},{"$f":"(($E$288*Inputs!V196)/1000)*12","v":4.7220862676751434},{"$f":"(($E$288*Inputs!W196)/1000)*12","v":4.7849045037062163},{"$f":"(($E$288*Inputs!X196)/1000)*12","v":4.8485379625063825},{"$f":"(($E$288*Inputs!Y196)/1000)*12","v":4.9130024797935157},{"$f":"(($E$288*Inputs!Z196)/1000)*12","v":4.9783136353659847},{"$f":"(($E$288*Inputs!AA196)/1000)*12","v":5.0444868173372672},{"$f":"(($E$288*Inputs!AB196)/1000)*12","v":5.1115372755426209},{"$f":"(($E$288*Inputs!AC196)/1000)*12","v":5.1794801663289434},{"$f":"(($E$288*Inputs!AD196)/1000)*12","v":5.2483305904312338},{"$f":"(($E$288*Inputs!AE196)/1000)*12","v":5.3181036252603118},{"$f":"(($E$288*Inputs!AF196)/1000)*12","v":5.388814352641055},{"$f":"(($E$288*Inputs!AG196)/1000)*12","v":5.4604778828232572}]
[]
[null,null,"TRDR - Taxa de Regulação de Tratamento e Destinação Final de Resíduos Sólidos",null,{"$f":"(0.03)","v":0.03},{"$f":"SUM(G290:AJ290)","v":408.18908100444884},{"$f":"(($E$290*Inputs!D196)/1000)*12","v":11.115597686724957},{"$f":"(($E$290*Inputs!E196)/1000)*12","v":11.274649049055601},{"$f":"(($E$290*Inputs!F196)/1000)*12","v":11.433389981551368},{"$f":"(($E$290*Inputs!G196)/1000)*12","v":11.592472320569955},{"$f":"(($E$290*Inputs!H196)/1000)*12","v":11.752326927655611},{"$f":"(($E$290*Inputs!I196)/1000)*12","v":11.913257470587212},{"$f":"(($E$290*Inputs!J196)/1000)*12","v":12.075489270375559},{"$f":"(($E$290*Inputs!K196)/1000)*12","v":12.239196806366168},{"$f":"(($E$290*Inputs!L196)/1000)*12","v":12.404520176280629},{"$f":"(($E$290*Inputs!M196)/1000)*12","v":12.571575441117337},{"$f":"(($E$290*Inputs!N196)/1000)*12","v":12.740461394478885},{"$f":"(($E$290*Inputs!O196)/1000)*12","v":12.91126414472896},{"$f":"(($E$290*Inputs!P196)/1000)*12","v":13.084060307474564},{"$f":"(($E$290*Inputs!Q196)/1000)*12","v":13.258919285980149},{"$f":"(($E$290*Inputs!R196)/1000)*12","v":13.435904935960441},{"$f":"(($E$290*Inputs!S196)/1000)*12","v":13.615076804550277},{"$f":"(($E$290*Inputs!T196)/1000)*12","v":13.796491068314953},{"$f":"(($E$290*Inputs!U196)/1000)*12","v":13.98020125444047},{"$f":"(($E$290*Inputs!V196)/1000)*12","v":14.166258803025428},{"$f":"(($E$290*Inputs!W196)/1000)*12","v":14.35471351111865},{"$f":"(($E$290*Inputs!X196)/1000)*12","v":14.545613887519146},{"$f":"(($E$290*Inputs!Y196)/1000)*12","v":14.739007439380547},{"$f":"(($E$290*Inputs!Z196)/1000)*12","v":14.934940906097953},{"$f":"(($E$290*Inputs!AA196)/1000)*12","v":15.133460452011802},{"$f":"(($E$290*Inputs!AB196)/1000)*12","v":15.334611826627864},{"$f":"(($E$290*Inputs!AC196)/1000)*12","v":15.538440498986827},{"$f":"(($E$290*Inputs!AD196)/1000)*12","v":15.744991771293702},{"$f":"(($E$290*Inputs!AE196)/1000)*12","v":15.954310875780935},{"$f":"(($E$290*Inputs!AF196)/1000)*12","v":16.166443057923164},{"$f":"(($E$290*Inputs!AG196)/1000)*12","v":16.381433648469773}]
[]
[]
[null,null,"Seguro - Multiriscos"]
[null,null,{"$f":"Flags!C50","v":"Flag de operação"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G50","v":0},{"$f":"Flags!H50","v":1},{"$f":"Flags!I50","v":1},{"$f":"Flags!J50","v":1},{"$f":"Flags!K50","v":1},{"$f":"Flags!L50","v":1},{"$f":"Flags!M50","v":1},{"$f":"Flags!N50","v":1},{"$f":"Flags!O50","v":1},{"$f":"Flags!P50","v":1},{"$f":"Flags!Q50","v":1},{"$f":"Flags!R50","v":1},{"$f":"Flags!S50","v":1},{"$f":"Flags!T50","v":1},{"$f":"Flags!U50","v":1},{"$f":"Flags!V50","v":1},{"$f":"Flags!W50","v":1},{"$f":"Flags!X50","v":1},{"$f":"Flags!Y50","v":1},{"$f":"Flags!Z50","v":1},{"$f":"Flags!AA50","v":1},{"$f":"Flags!AB50","v":1},{"$f":"Flags!AC50","v":1},{"$f":"Flags!AD50","v":1},{"$f":"Flags!AE50","v":1},{"$f":"Flags!AF50","v":1},{"$f":"Flags!AG50","v":1},{"$f":"Flags!AH50","v":1},{"$f":"Flags!AI50","v":1},{"$f":"Flags!AJ50","v":1},{"$f":"Flags!AK50","v":0},{"$f":"Flags!AL50","v":0},{"$f":"Flags!AM50","v":0},{"$f":"Flags!AN50","v":0}]
[]
[null,null,{"$f":"Inputs!C204","v":"Despesas com seguros multiriscos"},{"$f":"Inputs!D204","v":2.5}]
[]
[null,null,{"$f":"Inputs!C204","v":"Despesas com seguros multiriscos"},null,"R$",{"$f":"SUM(G298:AN298)","v":72.5},{"$f":"IF(G294=1,$D$296,0)","v":0},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,0,0,0]
[]
[]
[null,null,"Seguro - Responsabilidade Civil"]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,{"$f":"Flags!C$28","v":"Ano"},null,{"$f":"Flags!E$28","v":"Ano"},null,{"$f":"Flags!G$28","v":2024},{"$f":"Flags!H$28","v":2025},{"$f":"Flags!I$28","v":2026},{"$f":"Flags!J$28","v":2027},{"$f":"Flags!K$28","v":2028},{"$f":"Flags!L$28","v":2029},{"$f":"Flags!M$28","v":2030},{"$f":"Flags!N$28","v":2031},{"$f":"Flags!O$28","v":2032},{"$f":"Flags!P$28","v":2033},{"$f":"Flags!Q$28","v":2034},{"$f":"Flags!R$28","v":2035},{"$f":"Flags!S$28","v":2036},{"$f":"Flags!T$28","v":2037},{"$f":"Flags!U$28","v":2038},{"$f":"Flags!V$28","v":2039},{"$f":"Flags!W$28","v":2040},{"$f":"Flags!X$28","v":2041},{"$f":"Flags!Y$28","v":2042},{"$f":"Flags!Z$28","v":2043},{"$f":"Flags!AA$28","v":2044},{"$f":"Flags!AB$28","v":2045},{"$f":"Flags!AC$28","v":2046},{"$f":"Flags!AD$28","v":2047},{"$f":"Flags!AE$28","v":2048},{"$f":"Flags!AF$28","v":2049},{"$f":"Flags!AG$28","v":2050},{"$f":"Flags!AH$28","v":2051},{"$f":"Flags!AI$28","v":2052},{"$f":"Flags!AJ$28","v":2053},{"$f":"Flags!AK$28","v":2054},{"$f":"Flags!AL$28","v":2055},{"$f":"Flags!AM$28","v":2056},{"$f":"Flags!AN$28","v":2057}]
[null,null,"Despesas com seguro de responsabilidade civil",null,"R$",{"$f":"SUM(G304:AN304)","v":82.5},{"$f":"IF(G302=1,LOOKUP(G$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":27.5},{"$f":"IF(H302=1,LOOKUP(H$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":27.5},{"$f":"IF(I302=1,LOOKUP(I$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":27.5},{"$f":"IF(J302=1,LOOKUP(J$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(K302=1,LOOKUP(K$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(L302=1,LOOKUP(L$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(M302=1,LOOKUP(M$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(N302=1,LOOKUP(N$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(O302=1,LOOKUP(O$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(P302=1,LOOKUP(P$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(Q302=1,LOOKUP(Q$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(R302=1,LOOKUP(R$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(S302=1,LOOKUP(S$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(T302=1,LOOKUP(T$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(U302=1,LOOKUP(U$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(V302=1,LOOKUP(V$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(W302=1,LOOKUP(W$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(X302=1,LOOKUP(X$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(Y302=1,LOOKUP(Y$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(Z302=1,LOOKUP(Z$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AA302=1,LOOKUP(AA$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AB302=1,LOOKUP(AB$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AC302=1,LOOKUP(AC$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AD302=1,LOOKUP(AD$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AE302=1,LOOKUP(AE$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AF302=1,LOOKUP(AF$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AG302=1,LOOKUP(AG$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AH302=1,LOOKUP(AH$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AI302=1,LOOKUP(AI$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AJ302=1,LOOKUP(AJ$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AK302=1,LOOKUP(AK$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AL302=1,LOOKUP(AL$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AM302=1,LOOKUP(AM$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0},{"$f":"IF(AN302=1,LOOKUP(AN$303,Inputs!$D$216:$G$216,Inputs!$D$218:$G$218),0)","v":0}]
[]
[]
[null,null,"Seguro - Garantia de Execução"]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,"Despesas com seguro garantia de execução",{"$f":"Inputs!D229","v":12.460098591461248},"R$",{"$f":"SUM(G309:AN309)","v":373.80295774383745},{"$f":"IF(G308=1,$D$309,0)","v":12.460098591461248},12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,0,0,0,0]
[]
[]
[null,null,"Seguro - Engenharia"]
[null,null,null,null,{"$f":"Flags!E77","v":0},{"$f":"Flags!F77","v":0},{"$f":"G308","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"AN308","v":0}]
[null,null,"Despesas com seguro de engenharia",{"$f":"SUM(Inputs!D236:AG236)","v":8.2824332053049936},"R$",{"$f":"SUM(G314:AN314)","v":8.2824332053049936},{"$f":"Inputs!D236","v":0.23321586750000001},{"$f":"Inputs!E236","v":7.9412217500000007E-2},{"$f":"Inputs!F236","v":7.5166260478049995},{"$f":"Inputs!G236","v":1.1228717500000001E-2},{"$f":"Inputs!H236","v":9.0640935000000006E-2},{"$f":"Inputs!I236","v":0},{"$f":"Inputs!J236","v":1.1228717500000001E-2},{"$f":"Inputs!K236","v":2.2457435000000001E-2},{"$f":"Inputs!L236","v":0},{"$f":"Inputs!M236","v":1.1228717500000001E-2},{"$f":"Inputs!N236","v":3.6094134999999999E-2},{"$f":"Inputs!O236","v":1.3636700000000002E-2},{"$f":"Inputs!P236","v":1.1228717500000001E-2},{"$f":"Inputs!Q236","v":2.2457435000000001E-2},{"$f":"Inputs!R236","v":1.3636700000000002E-2},{"$f":"Inputs!S236","v":1.1228717500000001E-2},{"$f":"Inputs!T236","v":2.2457435000000001E-2},{"$f":"Inputs!U236","v":0},{"$f":"Inputs!V236","v":1.1228717500000001E-2},{"$f":"Inputs!W236","v":2.2457435000000001E-2},{"$f":"Inputs!X236","v":1.3636700000000002E-2},{"$f":"Inputs!Y236","v":2.4865417500000001E-2},{"$f":"Inputs!Z236","v":2.2457435000000001E-2},{"$f":"Inputs!AA236","v":0},{"$f":"Inputs!AB236","v":2.4865417500000001E-2},{"$f":"Inputs!AC236","v":2.2457435000000001E-2},{"$f":"Inputs!AD236","v":0},{"$f":"Inputs!AE236","v":1.1228717500000001E-2},{"$f":"Inputs!AF236","v":2.2457435000000001E-2},{"$f":"Inputs!AG236","v":0},{"$f":"Inputs!AH236","v":0},{"$f":"Inputs!AI236","v":0},{"$f":"Inputs!AJ236","v":0},{"$f":"Inputs!AK236","v":0}]
[]
[]
[null,null,"Real"]
[null,null,{"$f":"C263","v":"Coleta Manual E Conteinerizada Resíduos Comuns"},null,{"$f":"E263","v":"$ 000s"},{"$f":"SUM(G318:AN318)","v":93846.294603952512},{"$f":"G263","v":2663.145805123751},2817.3938051237515,2971.6418051237511,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,0,0,0,0]
[null,null,"Coleta Materias Recicláveis",null,"$ 000s",{"$f":"SUM(G319:AN319)","v":65275.758938954634},{"$f":"G264","v":1743.9642312984893},1898.2122312984893,2052.4602312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,0,0,0,0]
[null,null,"Coleta De Resíduos Do Serviço De Saúde Municipal",null,"$ 000s",7295.0187136293689,{"$f":"G265","v":208.77001656240003},210.92034773299275,213.09282731464256,215.28768343598338,217.50514657537403,219.74544958510037,222.0088277158269,224.29551864129988,226.60576248330528,228.93980183688336,231.29788179580325,233.6802499783,236.08715655307654,238.5188542655732,240.97559846450861,243.45764712869303,245.96526089411859,248.49870308132799,251.05823972306573,253.64413959221326,256.25667423001306,258.89611797458218,261.56274798972038,264.25684429401446,266.97868979024287,269.72857029508231,272.50677456912172,275.31359434718365,278.14932436895964,281.01426240996,0,0,0,0]
[null,null,"Transporte E Destinação - Resíduos Dos  Pevs",null,"$ 000s",0,{"$f":"G266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coleta Programada De Volumosos",null,"$ 000s",7560.5429329160852,{"$f":"G267","v":252.01809776386963},252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,0,0,0,0]
[null,null,"Varrição Manual",null,"$ 000s",14422.757777032388,{"$f":"G268","v":414.32899900507942},462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,0,0,0,0]
[null,null,"Serviços Gerais (Tipos I E II)",null,"$ 000s",68053.514320608709,{"$f":"G269","v":2268.4504773536232},2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,0,0,0,0]
[null,null,"Destinação Final ",null,"$ 000s",77409.208334261581,{"$f":"G270","v":1525.7628686992555},1561.5394912467575,1594.4210362852129,1627.8141199298666,1665.1280742876074,1699.5635476213085,1716.8692045158596,1734.3504260458978,1752.0142499452713,1769.8569307782373,1787.8855401124226,1806.0963666935638,1824.4965166220372,1843.082313531208,2537.7012127865769,2700.1768538969277,2865.7268935619581,3034.3917260327285,3206.2231643785117,3381.2682483692365,3415.8550621032869,3450.7976026055412,3486.0993035783154,3521.7636340108634,3557.7940985420128,3594.1942378265207,3630.9730289052,3668.1232855788403,3705.6594587859827,3743.5798369845693,0,0,0,0]
[null,null,"Educaçao Ambiental",null,"$ 000s",6288.2874969882332,{"$f":"G271","v":209.60958323294119},209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,0,0,0,0]
[null,null,"Relação Com O Usuário",null,"$ 000s",25368.272217599111,{"$f":"G272","v":0},838.93050677743361,840.80668404715573,843.19406896283465,845.59705770149196,848.03125408610572,850.49665811667603,852.97766597022473,855.48988146972977,858.01770079221342,860.57672776065363,863.16696237505028,865.7728008124252,868.4098468957568,871.07810062504495,873.77756200028978,876.50823102149104,879.2545038656707,882.03198435580691,884.84067249189968,887.68056827394901,890.53606787897672,893.43837895293939,896.35629384988022,899.32102021575599,902.30135040460993,905.31288823942054,908.3712375431661,911.44519066988994,914.55035144257033,0,0,0,0]
[null,null,"Administração Local",null,"$ 000s",14347.105496160002,{"$f":"G273","v":477.64248987200006},478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,0,0,0,0]
[null,null,"Administração Central",null,"$ 000s",0,{"$f":"G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gerencialmento Contrato",null,"$ 000s",996.80788731689938,{"$f":"G275","v":33.226929577229996},33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,33.226929577229996,0,0,0,0]
[null,null,"Taxa de regulação ARIS",null,{"$f":"E275","v":"$ 000s"},1224.5672430133463,{"$f":"G284+G286+G288+G290","v":33.346793060174875},33.823947147166805,34.300169944654101,34.777416961709861,35.256980782966835,35.739772411761635,36.226467811126682,36.717590419098507,37.213560528841889,37.714726323352018,38.221384183436655,38.733792434186881,39.25218092242369,39.776757857940453,40.307714807881325,40.845230413650825,41.389473204944863,41.940603763321413,42.498776409076285,43.064140533355953,43.636841662557437,44.217022318141645,44.804822718293863,45.400381356035403,46.003835479883591,46.615321496960483,47.234975313881108,47.862932627342808,48.499329173769496,49.14430094540932,0,0,0,{"$f":"AN284+AN286+AN288+AN290","v":0}]
[null,null,{"$f":"C298","v":"Despesas com seguros multiriscos"},null,"$ 000s",72.5,{"$f":"G298","v":0},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,0,0,0]
[null,null,{"$f":"C304","v":"Despesas com seguro de responsabilidade civil"},null,"$ 000s",82.5,{"$f":"G304","v":27.5},27.5,27.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C309","v":"Despesas com seguro garantia de execução"},null,"$ 000s",373.80295774383745,{"$f":"G309","v":12.460098591461248},12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,12.460098591461248,0,0,0,0]
[null,null,{"$f":"C314","v":"Despesas com seguro de engenharia"},null,"$ 000s",8.2824332053049936,{"$f":"G314","v":0.23321586750000001},7.9412217500000007E-2,7.5166260478049995,1.1228717500000001E-2,9.0640935000000006E-2,0,1.1228717500000001E-2,2.2457435000000001E-2,0,1.1228717500000001E-2,3.6094134999999999E-2,1.3636700000000002E-2,1.1228717500000001E-2,2.2457435000000001E-2,1.3636700000000002E-2,1.1228717500000001E-2,2.2457435000000001E-2,0,1.1228717500000001E-2,2.2457435000000001E-2,1.3636700000000002E-2,2.4865417500000001E-2,2.2457435000000001E-2,0,2.4865417500000001E-2,2.2457435000000001E-2,0,1.1228717500000001E-2,2.2457435000000001E-2,0,0,0,0,0]
[null,null,"Custos totais",null,"$ 000s",{"$f":"SUM(G336:AN336)","v":382625.22135338199},{"$f":"SUM(G318:G335)","v":9870.4596060077747},11107.700636620295,11461.040275137917,11772.983449506341,11815.476831780887,11854.978955202721,11877.511318375435,11900.262590009968,11923.222385925596,11946.439319946634,11969.916559485762,11993.589939679545,12017.518815125908,12041.709161483923,12741.975194882458,12910.167453655507,13081.511247615957,13255.984468241495,13482.481744762406,13663.498009600151,13704.10113414825,13745.130027373187,13786.586061852715,13828.43550468924,14037.086135663842,14079.825563676619,14122.99129324607,14166.645905032477,14210.739386652047,14255.252378000954,0,0,0,0]
[]
[null,null,"Nominal"]
[null,null,{"$f":"C318","v":"Coleta Manual E Conteinerizada Resíduos Comuns"},null,"$ 000s",{"$f":"SUM(G339:AN339)","v":93846.294603952512},{"$f":"IF(Inputs!$E$19=1,G$39*G318,Ops!G318)*(1+$D$358)","v":2663.145805123751},{"$f":"IF(Inputs!$E$19=1,H$39*H318,Ops!H318)*(1+$D$358)","v":2817.3938051237515},{"$f":"IF(Inputs!$E$19=1,I$39*I318,Ops!I318)*(1+$D$358)","v":2971.6418051237511},{"$f":"IF(Inputs!$E$19=1,J$39*J318,Ops!J318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,K$39*K318,Ops!K318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,L$39*L318,Ops!L318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,M$39*M318,Ops!M318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,N$39*N318,Ops!N318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,O$39*O318,Ops!O318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,P$39*P318,Ops!P318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,Q$39*Q318,Ops!Q318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,R$39*R318,Ops!R318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,S$39*S318,Ops!S318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,T$39*T318,Ops!T318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,U$39*U318,Ops!U318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,V$39*V318,Ops!V318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,W$39*W318,Ops!W318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,X$39*X318,Ops!X318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,Y$39*Y318,Ops!Y318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,Z$39*Z318,Ops!Z318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,AA$39*AA318,Ops!AA318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,AB$39*AB318,Ops!AB318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,AC$39*AC318,Ops!AC318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,AD$39*AD318,Ops!AD318)*(1+$D$358)","v":3125.8898051237516},{"$f":"IF(Inputs!$E$19=1,AE$39*AE318,Ops!AE318)*(1+$D$358)","v":3291.7378801637524},{"$f":"IF(Inputs!$E$19=1,AF$39*AF318,Ops!AF318)*(1+$D$358)","v":3291.7378801637524},{"$f":"IF(Inputs!$E$19=1,AG$39*AG318,Ops!AG318)*(1+$D$358)","v":3291.7378801637524},{"$f":"IF(Inputs!$E$19=1,AH$39*AH318,Ops!AH318)*(1+$D$358)","v":3291.7378801637524},{"$f":"IF(Inputs!$E$19=1,AI$39*AI318,Ops!AI318)*(1+$D$358)","v":3291.7378801637524},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ318,Ops!AJ318)*(1+$D$358)","v":3291.7378801637524},{"$f":"IF(Inputs!$E$19=1,AK$39*AK318,Ops!AK318)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL318,Ops!AL318)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM318,Ops!AM318)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN318,Ops!AN318)*(1+$D$358)","v":0}]
[null,null,"Coleta Materias Recicláveis",null,"$ 000s",65275.758938954634,{"$f":"IF(Inputs!$E$19=1,G$39*G319,Ops!G319)*(1+$D$358)","v":1743.9642312984893},{"$f":"IF(Inputs!$E$19=1,H$39*H319,Ops!H319)*(1+$D$358)","v":1898.2122312984893},{"$f":"IF(Inputs!$E$19=1,I$39*I319,Ops!I319)*(1+$D$358)","v":2052.4602312984894},{"$f":"IF(Inputs!$E$19=1,J$39*J319,Ops!J319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,K$39*K319,Ops!K319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,L$39*L319,Ops!L319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,M$39*M319,Ops!M319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,N$39*N319,Ops!N319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,O$39*O319,Ops!O319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,P$39*P319,Ops!P319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,Q$39*Q319,Ops!Q319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,R$39*R319,Ops!R319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,S$39*S319,Ops!S319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,T$39*T319,Ops!T319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,U$39*U319,Ops!U319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,V$39*V319,Ops!V319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,W$39*W319,Ops!W319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,X$39*X319,Ops!X319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,Y$39*Y319,Ops!Y319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,Z$39*Z319,Ops!Z319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AA$39*AA319,Ops!AA319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AB$39*AB319,Ops!AB319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AC$39*AC319,Ops!AC319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AD$39*AD319,Ops!AD319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AE$39*AE319,Ops!AE319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AF$39*AF319,Ops!AF319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AG$39*AG319,Ops!AG319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AH$39*AH319,Ops!AH319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AI$39*AI319,Ops!AI319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ319,Ops!AJ319)*(1+$D$358)","v":2206.7082312984894},{"$f":"IF(Inputs!$E$19=1,AK$39*AK319,Ops!AK319)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL319,Ops!AL319)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM319,Ops!AM319)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN319,Ops!AN319)*(1+$D$358)","v":0}]
[null,null,"Coleta De Resíduos Do Serviço De Saúde Municipal",null,"$ 000s",{"$f":"SUM(G341:AN341)","v":7295.0187136293689},{"$f":"IF(Inputs!$E$19=1,G$39*G320,Ops!G320)*(1+$D$358)","v":208.77001656240003},{"$f":"IF(Inputs!$E$19=1,H$39*H320,Ops!H320)*(1+$D$358)","v":210.92034773299275},{"$f":"IF(Inputs!$E$19=1,I$39*I320,Ops!I320)*(1+$D$358)","v":213.09282731464256},{"$f":"IF(Inputs!$E$19=1,J$39*J320,Ops!J320)*(1+$D$358)","v":215.28768343598338},{"$f":"IF(Inputs!$E$19=1,K$39*K320,Ops!K320)*(1+$D$358)","v":217.50514657537403},{"$f":"IF(Inputs!$E$19=1,L$39*L320,Ops!L320)*(1+$D$358)","v":219.74544958510037},{"$f":"IF(Inputs!$E$19=1,M$39*M320,Ops!M320)*(1+$D$358)","v":222.0088277158269},{"$f":"IF(Inputs!$E$19=1,N$39*N320,Ops!N320)*(1+$D$358)","v":224.29551864129988},{"$f":"IF(Inputs!$E$19=1,O$39*O320,Ops!O320)*(1+$D$358)","v":226.60576248330528},{"$f":"IF(Inputs!$E$19=1,P$39*P320,Ops!P320)*(1+$D$358)","v":228.93980183688336},{"$f":"IF(Inputs!$E$19=1,Q$39*Q320,Ops!Q320)*(1+$D$358)","v":231.29788179580325},{"$f":"IF(Inputs!$E$19=1,R$39*R320,Ops!R320)*(1+$D$358)","v":233.6802499783},{"$f":"IF(Inputs!$E$19=1,S$39*S320,Ops!S320)*(1+$D$358)","v":236.08715655307654},{"$f":"IF(Inputs!$E$19=1,T$39*T320,Ops!T320)*(1+$D$358)","v":238.5188542655732},{"$f":"IF(Inputs!$E$19=1,U$39*U320,Ops!U320)*(1+$D$358)","v":240.97559846450861},{"$f":"IF(Inputs!$E$19=1,V$39*V320,Ops!V320)*(1+$D$358)","v":243.45764712869303},{"$f":"IF(Inputs!$E$19=1,W$39*W320,Ops!W320)*(1+$D$358)","v":245.96526089411859},{"$f":"IF(Inputs!$E$19=1,X$39*X320,Ops!X320)*(1+$D$358)","v":248.49870308132799},{"$f":"IF(Inputs!$E$19=1,Y$39*Y320,Ops!Y320)*(1+$D$358)","v":251.05823972306573},{"$f":"IF(Inputs!$E$19=1,Z$39*Z320,Ops!Z320)*(1+$D$358)","v":253.64413959221326},{"$f":"IF(Inputs!$E$19=1,AA$39*AA320,Ops!AA320)*(1+$D$358)","v":256.25667423001306},{"$f":"IF(Inputs!$E$19=1,AB$39*AB320,Ops!AB320)*(1+$D$358)","v":258.89611797458218},{"$f":"IF(Inputs!$E$19=1,AC$39*AC320,Ops!AC320)*(1+$D$358)","v":261.56274798972038},{"$f":"IF(Inputs!$E$19=1,AD$39*AD320,Ops!AD320)*(1+$D$358)","v":264.25684429401446},{"$f":"IF(Inputs!$E$19=1,AE$39*AE320,Ops!AE320)*(1+$D$358)","v":266.97868979024287},{"$f":"IF(Inputs!$E$19=1,AF$39*AF320,Ops!AF320)*(1+$D$358)","v":269.72857029508231},{"$f":"IF(Inputs!$E$19=1,AG$39*AG320,Ops!AG320)*(1+$D$358)","v":272.50677456912172},{"$f":"IF(Inputs!$E$19=1,AH$39*AH320,Ops!AH320)*(1+$D$358)","v":275.31359434718365},{"$f":"IF(Inputs!$E$19=1,AI$39*AI320,Ops!AI320)*(1+$D$358)","v":278.14932436895964},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ320,Ops!AJ320)*(1+$D$358)","v":281.01426240996},{"$f":"IF(Inputs!$E$19=1,AK$39*AK320,Ops!AK320)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL320,Ops!AL320)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM320,Ops!AM320)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN320,Ops!AN320)*(1+$D$358)","v":0}]
[null,null,"Transporte E Destinação - Resíduos Dos  Pevs",null,"$ 000s",0,{"$f":"IF(Inputs!$E$19=1,G$39*G321,Ops!G321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,H$39*H321,Ops!H321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,I$39*I321,Ops!I321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,J$39*J321,Ops!J321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,K$39*K321,Ops!K321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,L$39*L321,Ops!L321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,M$39*M321,Ops!M321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,N$39*N321,Ops!N321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,O$39*O321,Ops!O321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,P$39*P321,Ops!P321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Q$39*Q321,Ops!Q321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,R$39*R321,Ops!R321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,S$39*S321,Ops!S321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,T$39*T321,Ops!T321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,U$39*U321,Ops!U321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,V$39*V321,Ops!V321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,W$39*W321,Ops!W321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,X$39*X321,Ops!X321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Y$39*Y321,Ops!Y321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Z$39*Z321,Ops!Z321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AA$39*AA321,Ops!AA321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AB$39*AB321,Ops!AB321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AC$39*AC321,Ops!AC321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AD$39*AD321,Ops!AD321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AE$39*AE321,Ops!AE321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AF$39*AF321,Ops!AF321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AG$39*AG321,Ops!AG321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AH$39*AH321,Ops!AH321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AI$39*AI321,Ops!AI321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ321,Ops!AJ321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AK$39*AK321,Ops!AK321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL321,Ops!AL321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM321,Ops!AM321)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN321,Ops!AN321)*(1+$D$358)","v":0}]
[null,null,"Coleta Programada De Volumosos",null,"$ 000s",{"$f":"SUM(G343:AN343)","v":7560.5429329160852},{"$f":"IF(Inputs!$E$19=1,G$39*G322,Ops!G322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,H$39*H322,Ops!H322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,I$39*I322,Ops!I322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,J$39*J322,Ops!J322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,K$39*K322,Ops!K322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,L$39*L322,Ops!L322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,M$39*M322,Ops!M322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,N$39*N322,Ops!N322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,O$39*O322,Ops!O322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,P$39*P322,Ops!P322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,Q$39*Q322,Ops!Q322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,R$39*R322,Ops!R322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,S$39*S322,Ops!S322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,T$39*T322,Ops!T322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,U$39*U322,Ops!U322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,V$39*V322,Ops!V322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,W$39*W322,Ops!W322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,X$39*X322,Ops!X322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,Y$39*Y322,Ops!Y322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,Z$39*Z322,Ops!Z322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AA$39*AA322,Ops!AA322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AB$39*AB322,Ops!AB322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AC$39*AC322,Ops!AC322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AD$39*AD322,Ops!AD322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AE$39*AE322,Ops!AE322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AF$39*AF322,Ops!AF322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AG$39*AG322,Ops!AG322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AH$39*AH322,Ops!AH322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AI$39*AI322,Ops!AI322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ322,Ops!AJ322)*(1+$D$358)","v":252.01809776386963},{"$f":"IF(Inputs!$E$19=1,AK$39*AK322,Ops!AK322)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL322,Ops!AL322)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM322,Ops!AM322)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN322,Ops!AN322)*(1+$D$358)","v":0}]
[null,null,"Varrição Manual",null,"$ 000s",14422.757777032388,{"$f":"IF(Inputs!$E$19=1,G$39*G323,Ops!G323)*(1+$D$358)","v":414.32899900507942},{"$f":"IF(Inputs!$E$19=1,H$39*H323,Ops!H323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,I$39*I323,Ops!I323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,J$39*J323,Ops!J323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,K$39*K323,Ops!K323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,L$39*L323,Ops!L323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,M$39*M323,Ops!M323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,N$39*N323,Ops!N323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,O$39*O323,Ops!O323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,P$39*P323,Ops!P323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,Q$39*Q323,Ops!Q323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,R$39*R323,Ops!R323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,S$39*S323,Ops!S323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,T$39*T323,Ops!T323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,U$39*U323,Ops!U323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,V$39*V323,Ops!V323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,W$39*W323,Ops!W323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,X$39*X323,Ops!X323)*(1+$D$358)","v":462.93601868507949},{"$f":"IF(Inputs!$E$19=1,Y$39*Y323,Ops!Y323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,Z$39*Z323,Ops!Z323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AA$39*AA323,Ops!AA323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AB$39*AB323,Ops!AB323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AC$39*AC323,Ops!AC323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AD$39*AD323,Ops!AD323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AE$39*AE323,Ops!AE323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AF$39*AF323,Ops!AF323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AG$39*AG323,Ops!AG323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AH$39*AH323,Ops!AH323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AI$39*AI323,Ops!AI323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ323,Ops!AJ323)*(1+$D$358)","v":511.5430383650795},{"$f":"IF(Inputs!$E$19=1,AK$39*AK323,Ops!AK323)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL323,Ops!AL323)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM323,Ops!AM323)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN323,Ops!AN323)*(1+$D$358)","v":0}]
[null,null,"Serviços Gerais (Tipos I E II)",null,"$ 000s",68053.514320608709,{"$f":"IF(Inputs!$E$19=1,G$39*G324,Ops!G324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,H$39*H324,Ops!H324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,I$39*I324,Ops!I324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,J$39*J324,Ops!J324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,K$39*K324,Ops!K324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,L$39*L324,Ops!L324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,M$39*M324,Ops!M324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,N$39*N324,Ops!N324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,O$39*O324,Ops!O324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,P$39*P324,Ops!P324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,Q$39*Q324,Ops!Q324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,R$39*R324,Ops!R324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,S$39*S324,Ops!S324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,T$39*T324,Ops!T324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,U$39*U324,Ops!U324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,V$39*V324,Ops!V324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,W$39*W324,Ops!W324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,X$39*X324,Ops!X324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,Y$39*Y324,Ops!Y324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,Z$39*Z324,Ops!Z324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AA$39*AA324,Ops!AA324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AB$39*AB324,Ops!AB324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AC$39*AC324,Ops!AC324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AD$39*AD324,Ops!AD324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AE$39*AE324,Ops!AE324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AF$39*AF324,Ops!AF324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AG$39*AG324,Ops!AG324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AH$39*AH324,Ops!AH324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AI$39*AI324,Ops!AI324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ324,Ops!AJ324)*(1+$D$358)","v":2268.4504773536232},{"$f":"IF(Inputs!$E$19=1,AK$39*AK324,Ops!AK324)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL324,Ops!AL324)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM324,Ops!AM324)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN324,Ops!AN324)*(1+$D$358)","v":0}]
[null,null,"Destinação Final ",null,"$ 000s",77409.208334261581,{"$f":"IF(Inputs!$E$19=1,G$39*G325,Ops!G325)*(1+$D$358)","v":1525.7628686992555},{"$f":"IF(Inputs!$E$19=1,H$39*H325,Ops!H325)*(1+$D$358)","v":1561.5394912467575},{"$f":"IF(Inputs!$E$19=1,I$39*I325,Ops!I325)*(1+$D$358)","v":1594.4210362852129},{"$f":"IF(Inputs!$E$19=1,J$39*J325,Ops!J325)*(1+$D$358)","v":1627.8141199298666},{"$f":"IF(Inputs!$E$19=1,K$39*K325,Ops!K325)*(1+$D$358)","v":1665.1280742876074},{"$f":"IF(Inputs!$E$19=1,L$39*L325,Ops!L325)*(1+$D$358)","v":1699.5635476213085},{"$f":"IF(Inputs!$E$19=1,M$39*M325,Ops!M325)*(1+$D$358)","v":1716.8692045158596},{"$f":"IF(Inputs!$E$19=1,N$39*N325,Ops!N325)*(1+$D$358)","v":1734.3504260458978},{"$f":"IF(Inputs!$E$19=1,O$39*O325,Ops!O325)*(1+$D$358)","v":1752.0142499452713},{"$f":"IF(Inputs!$E$19=1,P$39*P325,Ops!P325)*(1+$D$358)","v":1769.8569307782373},{"$f":"IF(Inputs!$E$19=1,Q$39*Q325,Ops!Q325)*(1+$D$358)","v":1787.8855401124226},{"$f":"IF(Inputs!$E$19=1,R$39*R325,Ops!R325)*(1+$D$358)","v":1806.0963666935638},{"$f":"IF(Inputs!$E$19=1,S$39*S325,Ops!S325)*(1+$D$358)","v":1824.4965166220372},{"$f":"IF(Inputs!$E$19=1,T$39*T325,Ops!T325)*(1+$D$358)","v":1843.082313531208},{"$f":"IF(Inputs!$E$19=1,U$39*U325,Ops!U325)*(1+$D$358)","v":2537.7012127865769},{"$f":"IF(Inputs!$E$19=1,V$39*V325,Ops!V325)*(1+$D$358)","v":2700.1768538969277},{"$f":"IF(Inputs!$E$19=1,W$39*W325,Ops!W325)*(1+$D$358)","v":2865.7268935619581},{"$f":"IF(Inputs!$E$19=1,X$39*X325,Ops!X325)*(1+$D$358)","v":3034.3917260327285},{"$f":"IF(Inputs!$E$19=1,Y$39*Y325,Ops!Y325)*(1+$D$358)","v":3206.2231643785117},{"$f":"IF(Inputs!$E$19=1,Z$39*Z325,Ops!Z325)*(1+$D$358)","v":3381.2682483692365},{"$f":"IF(Inputs!$E$19=1,AA$39*AA325,Ops!AA325)*(1+$D$358)","v":3415.8550621032869},{"$f":"IF(Inputs!$E$19=1,AB$39*AB325,Ops!AB325)*(1+$D$358)","v":3450.7976026055412},{"$f":"IF(Inputs!$E$19=1,AC$39*AC325,Ops!AC325)*(1+$D$358)","v":3486.0993035783154},{"$f":"IF(Inputs!$E$19=1,AD$39*AD325,Ops!AD325)*(1+$D$358)","v":3521.7636340108634},{"$f":"IF(Inputs!$E$19=1,AE$39*AE325,Ops!AE325)*(1+$D$358)","v":3557.7940985420128},{"$f":"IF(Inputs!$E$19=1,AF$39*AF325,Ops!AF325)*(1+$D$358)","v":3594.1942378265207},{"$f":"IF(Inputs!$E$19=1,AG$39*AG325,Ops!AG325)*(1+$D$358)","v":3630.9730289052},{"$f":"IF(Inputs!$E$19=1,AH$39*AH325,Ops!AH325)*(1+$D$358)","v":3668.1232855788403},{"$f":"IF(Inputs!$E$19=1,AI$39*AI325,Ops!AI325)*(1+$D$358)","v":3705.6594587859827},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ325,Ops!AJ325)*(1+$D$358)","v":3743.5798369845693},{"$f":"IF(Inputs!$E$19=1,AK$39*AK325,Ops!AK325)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL325,Ops!AL325)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM325,Ops!AM325)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN325,Ops!AN325)*(1+$D$358)","v":0}]
[null,null,"Educaçao Ambiental",null,"$ 000s",6288.2874969882332,{"$f":"IF(Inputs!$E$19=1,G$39*G326,Ops!G326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,H$39*H326,Ops!H326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,I$39*I326,Ops!I326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,J$39*J326,Ops!J326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,K$39*K326,Ops!K326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,L$39*L326,Ops!L326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,M$39*M326,Ops!M326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,N$39*N326,Ops!N326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,O$39*O326,Ops!O326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,P$39*P326,Ops!P326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,Q$39*Q326,Ops!Q326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,R$39*R326,Ops!R326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,S$39*S326,Ops!S326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,T$39*T326,Ops!T326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,U$39*U326,Ops!U326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,V$39*V326,Ops!V326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,W$39*W326,Ops!W326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,X$39*X326,Ops!X326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,Y$39*Y326,Ops!Y326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,Z$39*Z326,Ops!Z326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AA$39*AA326,Ops!AA326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AB$39*AB326,Ops!AB326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AC$39*AC326,Ops!AC326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AD$39*AD326,Ops!AD326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AE$39*AE326,Ops!AE326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AF$39*AF326,Ops!AF326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AG$39*AG326,Ops!AG326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AH$39*AH326,Ops!AH326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AI$39*AI326,Ops!AI326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ326,Ops!AJ326)*(1+$D$358)","v":209.60958323294119},{"$f":"IF(Inputs!$E$19=1,AK$39*AK326,Ops!AK326)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL326,Ops!AL326)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM326,Ops!AM326)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN326,Ops!AN326)*(1+$D$358)","v":0}]
[null,null,"Relação Com O Usuário",null,"$ 000s",25368.272217599111,{"$f":"IF(Inputs!$E$19=1,G$39*G327,Ops!G327)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,H$39*H327,Ops!H327)*(1+$D$358)","v":838.93050677743361},{"$f":"IF(Inputs!$E$19=1,I$39*I327,Ops!I327)*(1+$D$358)","v":840.80668404715573},{"$f":"IF(Inputs!$E$19=1,J$39*J327,Ops!J327)*(1+$D$358)","v":843.19406896283465},{"$f":"IF(Inputs!$E$19=1,K$39*K327,Ops!K327)*(1+$D$358)","v":845.59705770149196},{"$f":"IF(Inputs!$E$19=1,L$39*L327,Ops!L327)*(1+$D$358)","v":848.03125408610572},{"$f":"IF(Inputs!$E$19=1,M$39*M327,Ops!M327)*(1+$D$358)","v":850.49665811667603},{"$f":"IF(Inputs!$E$19=1,N$39*N327,Ops!N327)*(1+$D$358)","v":852.97766597022473},{"$f":"IF(Inputs!$E$19=1,O$39*O327,Ops!O327)*(1+$D$358)","v":855.48988146972977},{"$f":"IF(Inputs!$E$19=1,P$39*P327,Ops!P327)*(1+$D$358)","v":858.01770079221342},{"$f":"IF(Inputs!$E$19=1,Q$39*Q327,Ops!Q327)*(1+$D$358)","v":860.57672776065363},{"$f":"IF(Inputs!$E$19=1,R$39*R327,Ops!R327)*(1+$D$358)","v":863.16696237505028},{"$f":"IF(Inputs!$E$19=1,S$39*S327,Ops!S327)*(1+$D$358)","v":865.7728008124252},{"$f":"IF(Inputs!$E$19=1,T$39*T327,Ops!T327)*(1+$D$358)","v":868.4098468957568},{"$f":"IF(Inputs!$E$19=1,U$39*U327,Ops!U327)*(1+$D$358)","v":871.07810062504495},{"$f":"IF(Inputs!$E$19=1,V$39*V327,Ops!V327)*(1+$D$358)","v":873.77756200028978},{"$f":"IF(Inputs!$E$19=1,W$39*W327,Ops!W327)*(1+$D$358)","v":876.50823102149104},{"$f":"IF(Inputs!$E$19=1,X$39*X327,Ops!X327)*(1+$D$358)","v":879.2545038656707},{"$f":"IF(Inputs!$E$19=1,Y$39*Y327,Ops!Y327)*(1+$D$358)","v":882.03198435580691},{"$f":"IF(Inputs!$E$19=1,Z$39*Z327,Ops!Z327)*(1+$D$358)","v":884.84067249189968},{"$f":"IF(Inputs!$E$19=1,AA$39*AA327,Ops!AA327)*(1+$D$358)","v":887.68056827394901},{"$f":"IF(Inputs!$E$19=1,AB$39*AB327,Ops!AB327)*(1+$D$358)","v":890.53606787897672},{"$f":"IF(Inputs!$E$19=1,AC$39*AC327,Ops!AC327)*(1+$D$358)","v":893.43837895293939},{"$f":"IF(Inputs!$E$19=1,AD$39*AD327,Ops!AD327)*(1+$D$358)","v":896.35629384988022},{"$f":"IF(Inputs!$E$19=1,AE$39*AE327,Ops!AE327)*(1+$D$358)","v":899.32102021575599},{"$f":"IF(Inputs!$E$19=1,AF$39*AF327,Ops!AF327)*(1+$D$358)","v":902.30135040460993},{"$f":"IF(Inputs!$E$19=1,AG$39*AG327,Ops!AG327)*(1+$D$358)","v":905.31288823942054},{"$f":"IF(Inputs!$E$19=1,AH$39*AH327,Ops!AH327)*(1+$D$358)","v":908.3712375431661},{"$f":"IF(Inputs!$E$19=1,AI$39*AI327,Ops!AI327)*(1+$D$358)","v":911.44519066988994},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ327,Ops!AJ327)*(1+$D$358)","v":914.55035144257033},{"$f":"IF(Inputs!$E$19=1,AK$39*AK327,Ops!AK327)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL327,Ops!AL327)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM327,Ops!AM327)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN327,Ops!AN327)*(1+$D$358)","v":0}]
[null,null,"Administração Local",null,"$ 000s",14347.105496160002,{"$f":"IF(Inputs!$E$19=1,G$39*G328,Ops!G328)*(1+$D$358)","v":477.64248987200006},{"$f":"IF(Inputs!$E$19=1,H$39*H328,Ops!H328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,I$39*I328,Ops!I328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,J$39*J328,Ops!J328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,K$39*K328,Ops!K328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,L$39*L328,Ops!L328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,M$39*M328,Ops!M328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,N$39*N328,Ops!N328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,O$39*O328,Ops!O328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,P$39*P328,Ops!P328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,Q$39*Q328,Ops!Q328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,R$39*R328,Ops!R328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,S$39*S328,Ops!S328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,T$39*T328,Ops!T328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,U$39*U328,Ops!U328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,V$39*V328,Ops!V328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,W$39*W328,Ops!W328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,X$39*X328,Ops!X328)*(1+$D$358)","v":478.09968987200011},{"$f":"IF(Inputs!$E$19=1,Y$39*Y328,Ops!Y328)*(1+$D$358)","v":478.25208987200006},{"$f":"IF(Inputs!$E$19=1,Z$39*Z328,Ops!Z328)*(1+$D$358)","v":478.25208987200006},{"$f":"IF(Inputs!$E$19=1,AA$39*AA328,Ops!AA328)*(1+$D$358)","v":478.25208987200006},{"$f":"IF(Inputs!$E$19=1,AB$39*AB328,Ops!AB328)*(1+$D$358)","v":478.25208987200006},{"$f":"IF(Inputs!$E$19=1,AC$39*AC328,Ops!AC328)*(1+$D$358)","v":478.25208987200006},{"$f":"IF(Inputs!$E$19=1,AD$39*AD328,Ops!AD328)*(1+$D$358)","v":478.25208987200006},{"$f":"IF(Inputs!$E$19=1,AE$39*AE328,Ops!AE328)*(1+$D$358)","v":478.70928987200011},{"$f":"IF(Inputs!$E$19=1,AF$39*AF328,Ops!AF328)*(1+$D$358)","v":478.70928987200011},{"$f":"IF(Inputs!$E$19=1,AG$39*AG328,Ops!AG328)*(1+$D$358)","v":478.70928987200011},{"$f":"IF(Inputs!$E$19=1,AH$39*AH328,Ops!AH328)*(1+$D$358)","v":478.70928987200011},{"$f":"IF(Inputs!$E$19=1,AI$39*AI328,Ops!AI328)*(1+$D$358)","v":478.70928987200011},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ328,Ops!AJ328)*(1+$D$358)","v":478.70928987200011},{"$f":"IF(Inputs!$E$19=1,AK$39*AK328,Ops!AK328)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL328,Ops!AL328)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM328,Ops!AM328)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN328,Ops!AN328)*(1+$D$358)","v":0}]
[null,null,"Administração Central",null,"$ 000s",0,{"$f":"IF(Inputs!$E$19=1,G$39*G329,Ops!G329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,H$39*H329,Ops!H329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,I$39*I329,Ops!I329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,J$39*J329,Ops!J329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,K$39*K329,Ops!K329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,L$39*L329,Ops!L329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,M$39*M329,Ops!M329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,N$39*N329,Ops!N329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,O$39*O329,Ops!O329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,P$39*P329,Ops!P329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Q$39*Q329,Ops!Q329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,R$39*R329,Ops!R329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,S$39*S329,Ops!S329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,T$39*T329,Ops!T329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,U$39*U329,Ops!U329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,V$39*V329,Ops!V329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,W$39*W329,Ops!W329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,X$39*X329,Ops!X329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Y$39*Y329,Ops!Y329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Z$39*Z329,Ops!Z329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AA$39*AA329,Ops!AA329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AB$39*AB329,Ops!AB329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AC$39*AC329,Ops!AC329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AD$39*AD329,Ops!AD329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AE$39*AE329,Ops!AE329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AF$39*AF329,Ops!AF329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AG$39*AG329,Ops!AG329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AH$39*AH329,Ops!AH329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AI$39*AI329,Ops!AI329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ329,Ops!AJ329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AK$39*AK329,Ops!AK329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL329,Ops!AL329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM329,Ops!AM329)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN329,Ops!AN329)*(1+$D$358)","v":0}]
[null,null,"Gerencialmento Contrato",null,"$ 000s",996.80788731689938,{"$f":"IF(Inputs!$E$19=1,G$39*G330,Ops!G330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,H$39*H330,Ops!H330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,I$39*I330,Ops!I330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,J$39*J330,Ops!J330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,K$39*K330,Ops!K330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,L$39*L330,Ops!L330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,M$39*M330,Ops!M330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,N$39*N330,Ops!N330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,O$39*O330,Ops!O330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,P$39*P330,Ops!P330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,Q$39*Q330,Ops!Q330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,R$39*R330,Ops!R330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,S$39*S330,Ops!S330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,T$39*T330,Ops!T330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,U$39*U330,Ops!U330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,V$39*V330,Ops!V330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,W$39*W330,Ops!W330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,X$39*X330,Ops!X330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,Y$39*Y330,Ops!Y330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,Z$39*Z330,Ops!Z330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AA$39*AA330,Ops!AA330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AB$39*AB330,Ops!AB330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AC$39*AC330,Ops!AC330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AD$39*AD330,Ops!AD330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AE$39*AE330,Ops!AE330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AF$39*AF330,Ops!AF330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AG$39*AG330,Ops!AG330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AH$39*AH330,Ops!AH330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AI$39*AI330,Ops!AI330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ330,Ops!AJ330)*(1+$D$358)","v":33.226929577229996},{"$f":"IF(Inputs!$E$19=1,AK$39*AK330,Ops!AK330)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL330,Ops!AL330)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM330,Ops!AM330)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN330,Ops!AN330)*(1+$D$358)","v":0}]
[null,null,"Taxa de regulação ARIS",null,"$ 000s",{"$f":"SUM(G352:AN352)","v":1224.5672430133463},{"$f":"IF(Inputs!$E$19=1,G$39*G331,Ops!G331)*(1+$D$358)","v":33.346793060174875},{"$f":"IF(Inputs!$E$19=1,H$39*H331,Ops!H331)*(1+$D$358)","v":33.823947147166805},{"$f":"IF(Inputs!$E$19=1,I$39*I331,Ops!I331)*(1+$D$358)","v":34.300169944654101},{"$f":"IF(Inputs!$E$19=1,J$39*J331,Ops!J331)*(1+$D$358)","v":34.777416961709861},{"$f":"IF(Inputs!$E$19=1,K$39*K331,Ops!K331)*(1+$D$358)","v":35.256980782966835},{"$f":"IF(Inputs!$E$19=1,L$39*L331,Ops!L331)*(1+$D$358)","v":35.739772411761635},{"$f":"IF(Inputs!$E$19=1,M$39*M331,Ops!M331)*(1+$D$358)","v":36.226467811126682},{"$f":"IF(Inputs!$E$19=1,N$39*N331,Ops!N331)*(1+$D$358)","v":36.717590419098507},{"$f":"IF(Inputs!$E$19=1,O$39*O331,Ops!O331)*(1+$D$358)","v":37.213560528841889},{"$f":"IF(Inputs!$E$19=1,P$39*P331,Ops!P331)*(1+$D$358)","v":37.714726323352018},{"$f":"IF(Inputs!$E$19=1,Q$39*Q331,Ops!Q331)*(1+$D$358)","v":38.221384183436655},{"$f":"IF(Inputs!$E$19=1,R$39*R331,Ops!R331)*(1+$D$358)","v":38.733792434186881},{"$f":"IF(Inputs!$E$19=1,S$39*S331,Ops!S331)*(1+$D$358)","v":39.25218092242369},{"$f":"IF(Inputs!$E$19=1,T$39*T331,Ops!T331)*(1+$D$358)","v":39.776757857940453},{"$f":"IF(Inputs!$E$19=1,U$39*U331,Ops!U331)*(1+$D$358)","v":40.307714807881325},{"$f":"IF(Inputs!$E$19=1,V$39*V331,Ops!V331)*(1+$D$358)","v":40.845230413650825},{"$f":"IF(Inputs!$E$19=1,W$39*W331,Ops!W331)*(1+$D$358)","v":41.389473204944863},{"$f":"IF(Inputs!$E$19=1,X$39*X331,Ops!X331)*(1+$D$358)","v":41.940603763321413},{"$f":"IF(Inputs!$E$19=1,Y$39*Y331,Ops!Y331)*(1+$D$358)","v":42.498776409076285},{"$f":"IF(Inputs!$E$19=1,Z$39*Z331,Ops!Z331)*(1+$D$358)","v":43.064140533355953},{"$f":"IF(Inputs!$E$19=1,AA$39*AA331,Ops!AA331)*(1+$D$358)","v":43.636841662557437},{"$f":"IF(Inputs!$E$19=1,AB$39*AB331,Ops!AB331)*(1+$D$358)","v":44.217022318141645},{"$f":"IF(Inputs!$E$19=1,AC$39*AC331,Ops!AC331)*(1+$D$358)","v":44.804822718293863},{"$f":"IF(Inputs!$E$19=1,AD$39*AD331,Ops!AD331)*(1+$D$358)","v":45.400381356035403},{"$f":"IF(Inputs!$E$19=1,AE$39*AE331,Ops!AE331)*(1+$D$358)","v":46.003835479883591},{"$f":"IF(Inputs!$E$19=1,AF$39*AF331,Ops!AF331)*(1+$D$358)","v":46.615321496960483},{"$f":"IF(Inputs!$E$19=1,AG$39*AG331,Ops!AG331)*(1+$D$358)","v":47.234975313881108},{"$f":"IF(Inputs!$E$19=1,AH$39*AH331,Ops!AH331)*(1+$D$358)","v":47.862932627342808},{"$f":"IF(Inputs!$E$19=1,AI$39*AI331,Ops!AI331)*(1+$D$358)","v":48.499329173769496},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ331,Ops!AJ331)*(1+$D$358)","v":49.14430094540932},{"$f":"IF(Inputs!$E$19=1,AK$39*AK331,Ops!AK331)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL331,Ops!AL331)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM331,Ops!AM331)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN331,Ops!AN331)*(1+$D$358)","v":0}]
[null,null,"Despesas com seguros multiriscos",null,"$ 000s",72.5,{"$f":"IF(Inputs!$E$19=1,G$39*G332,Ops!G332)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,H$39*H332,Ops!H332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,I$39*I332,Ops!I332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,J$39*J332,Ops!J332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,K$39*K332,Ops!K332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,L$39*L332,Ops!L332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,M$39*M332,Ops!M332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,N$39*N332,Ops!N332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,O$39*O332,Ops!O332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,P$39*P332,Ops!P332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,Q$39*Q332,Ops!Q332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,R$39*R332,Ops!R332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,S$39*S332,Ops!S332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,T$39*T332,Ops!T332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,U$39*U332,Ops!U332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,V$39*V332,Ops!V332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,W$39*W332,Ops!W332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,X$39*X332,Ops!X332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,Y$39*Y332,Ops!Y332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,Z$39*Z332,Ops!Z332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AA$39*AA332,Ops!AA332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AB$39*AB332,Ops!AB332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AC$39*AC332,Ops!AC332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AD$39*AD332,Ops!AD332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AE$39*AE332,Ops!AE332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AF$39*AF332,Ops!AF332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AG$39*AG332,Ops!AG332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AH$39*AH332,Ops!AH332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AI$39*AI332,Ops!AI332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ332,Ops!AJ332)*(1+$D$358)","v":2.5},{"$f":"IF(Inputs!$E$19=1,AK$39*AK332,Ops!AK332)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL332,Ops!AL332)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM332,Ops!AM332)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN332,Ops!AN332)*(1+$D$358)","v":0}]
[null,null,"Despesas com seguro de responsabilidade civil",null,"$ 000s",{"$f":"SUM(G354:AN354)","v":82.5},{"$f":"IF(Inputs!$E$19=1,G$39*G333,Ops!G333)*(1+$D$358)","v":27.5},{"$f":"IF(Inputs!$E$19=1,H$39*H333,Ops!H333)*(1+$D$358)","v":27.5},{"$f":"IF(Inputs!$E$19=1,I$39*I333,Ops!I333)*(1+$D$358)","v":27.5},{"$f":"IF(Inputs!$E$19=1,J$39*J333,Ops!J333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,K$39*K333,Ops!K333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,L$39*L333,Ops!L333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,M$39*M333,Ops!M333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,N$39*N333,Ops!N333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,O$39*O333,Ops!O333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,P$39*P333,Ops!P333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Q$39*Q333,Ops!Q333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,R$39*R333,Ops!R333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,S$39*S333,Ops!S333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,T$39*T333,Ops!T333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,U$39*U333,Ops!U333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,V$39*V333,Ops!V333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,W$39*W333,Ops!W333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,X$39*X333,Ops!X333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Y$39*Y333,Ops!Y333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Z$39*Z333,Ops!Z333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AA$39*AA333,Ops!AA333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AB$39*AB333,Ops!AB333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AC$39*AC333,Ops!AC333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AD$39*AD333,Ops!AD333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AE$39*AE333,Ops!AE333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AF$39*AF333,Ops!AF333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AG$39*AG333,Ops!AG333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AH$39*AH333,Ops!AH333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AI$39*AI333,Ops!AI333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ333,Ops!AJ333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AK$39*AK333,Ops!AK333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL333,Ops!AL333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM333,Ops!AM333)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN333,Ops!AN333)*(1+$D$358)","v":0}]
[null,null,"Despesas com seguro garantia de execução",null,"$ 000s",373.80295774383745,{"$f":"IF(Inputs!$E$19=1,G$39*G334,Ops!G334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,H$39*H334,Ops!H334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,I$39*I334,Ops!I334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,J$39*J334,Ops!J334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,K$39*K334,Ops!K334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,L$39*L334,Ops!L334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,M$39*M334,Ops!M334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,N$39*N334,Ops!N334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,O$39*O334,Ops!O334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,P$39*P334,Ops!P334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,Q$39*Q334,Ops!Q334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,R$39*R334,Ops!R334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,S$39*S334,Ops!S334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,T$39*T334,Ops!T334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,U$39*U334,Ops!U334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,V$39*V334,Ops!V334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,W$39*W334,Ops!W334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,X$39*X334,Ops!X334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,Y$39*Y334,Ops!Y334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,Z$39*Z334,Ops!Z334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AA$39*AA334,Ops!AA334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AB$39*AB334,Ops!AB334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AC$39*AC334,Ops!AC334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AD$39*AD334,Ops!AD334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AE$39*AE334,Ops!AE334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AF$39*AF334,Ops!AF334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AG$39*AG334,Ops!AG334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AH$39*AH334,Ops!AH334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AI$39*AI334,Ops!AI334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ334,Ops!AJ334)*(1+$D$358)","v":12.460098591461248},{"$f":"IF(Inputs!$E$19=1,AK$39*AK334,Ops!AK334)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL334,Ops!AL334)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM334,Ops!AM334)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN334,Ops!AN334)*(1+$D$358)","v":0}]
[null,null,"Despesas com seguro de engenharia",null,"$ 000s",8.2824332053049936,{"$f":"IF(Inputs!$E$19=1,G$39*G335,Ops!G335)*(1+$D$358)","v":0.23321586750000001},{"$f":"IF(Inputs!$E$19=1,H$39*H335,Ops!H335)*(1+$D$358)","v":7.9412217500000007E-2},{"$f":"IF(Inputs!$E$19=1,I$39*I335,Ops!I335)*(1+$D$358)","v":7.5166260478049995},{"$f":"IF(Inputs!$E$19=1,J$39*J335,Ops!J335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,K$39*K335,Ops!K335)*(1+$D$358)","v":9.0640935000000006E-2},{"$f":"IF(Inputs!$E$19=1,L$39*L335,Ops!L335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,M$39*M335,Ops!M335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,N$39*N335,Ops!N335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,O$39*O335,Ops!O335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,P$39*P335,Ops!P335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,Q$39*Q335,Ops!Q335)*(1+$D$358)","v":3.6094134999999999E-2},{"$f":"IF(Inputs!$E$19=1,R$39*R335,Ops!R335)*(1+$D$358)","v":1.3636700000000002E-2},{"$f":"IF(Inputs!$E$19=1,S$39*S335,Ops!S335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,T$39*T335,Ops!T335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,U$39*U335,Ops!U335)*(1+$D$358)","v":1.3636700000000002E-2},{"$f":"IF(Inputs!$E$19=1,V$39*V335,Ops!V335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,W$39*W335,Ops!W335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,X$39*X335,Ops!X335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,Y$39*Y335,Ops!Y335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,Z$39*Z335,Ops!Z335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,AA$39*AA335,Ops!AA335)*(1+$D$358)","v":1.3636700000000002E-2},{"$f":"IF(Inputs!$E$19=1,AB$39*AB335,Ops!AB335)*(1+$D$358)","v":2.4865417500000001E-2},{"$f":"IF(Inputs!$E$19=1,AC$39*AC335,Ops!AC335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,AD$39*AD335,Ops!AD335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AE$39*AE335,Ops!AE335)*(1+$D$358)","v":2.4865417500000001E-2},{"$f":"IF(Inputs!$E$19=1,AF$39*AF335,Ops!AF335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,AG$39*AG335,Ops!AG335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AH$39*AH335,Ops!AH335)*(1+$D$358)","v":1.1228717500000001E-2},{"$f":"IF(Inputs!$E$19=1,AI$39*AI335,Ops!AI335)*(1+$D$358)","v":2.2457435000000001E-2},{"$f":"IF(Inputs!$E$19=1,AJ$39*AJ335,Ops!AJ335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AK$39*AK335,Ops!AK335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AL$39*AL335,Ops!AL335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AM$39*AM335,Ops!AM335)*(1+$D$358)","v":0},{"$f":"IF(Inputs!$E$19=1,AN$39*AN335,Ops!AN335)*(1+$D$358)","v":0}]
[null,null,"OPEX Nominal",null,null,{"$f":"SUM(G357:AN357)","v":382625.22135338199},{"$f":"SUM(G339:G356)","v":9870.4596060077747},11107.700636620295,11461.040275137917,11772.983449506341,11815.476831780887,11854.978955202721,11877.511318375435,11900.262590009968,11923.222385925596,11946.439319946634,11969.916559485762,11993.589939679545,12017.518815125908,12041.709161483923,12741.975194882458,12910.167453655507,13081.511247615957,13255.984468241495,13482.481744762406,13663.498009600151,13704.10113414825,13745.130027373187,13786.586061852715,13828.43550468924,14037.086135663842,14079.825563676619,14122.99129324607,14166.645905032477,14210.739386652047,14255.252378000954,0,0,0,0]
[null,null,"Sensibilidade OPEX",{"$f":"OPEX_Sens","v":0},"%"]
[]
[null,null,"OPEX",null,"R$",{"$f":"SUM(G360:AN360)","v":382625.22135338199},{"$f":"G357","v":9870.4596060077747},11107.700636620295,11461.040275137917,11772.983449506341,11815.476831780887,11854.978955202721,11877.511318375435,11900.262590009968,11923.222385925596,11946.439319946634,11969.916559485762,11993.589939679545,12017.518815125908,12041.709161483923,12741.975194882458,12910.167453655507,13081.511247615957,13255.984468241495,13482.481744762406,13663.498009600151,13704.10113414825,13745.130027373187,13786.586061852715,13828.43550468924,14037.086135663842,14079.825563676619,14122.99129324607,14166.645905032477,14210.739386652047,14255.252378000954,0,0,0,0]
[]
[]
[null,null,"Capital de Giro"]
[]
[null,null,{"$f":"Flags!C80","v":"Flag último dia de operação"},{"$f":"Flags!D80","v":0},{"$f":"Flags!E80","v":"Flag"},{"$f":"Flags!F80","v":1},{"$f":"Flags!G80","v":0},{"$f":"Flags!H80","v":0},{"$f":"Flags!I80","v":0},{"$f":"Flags!J80","v":0},{"$f":"Flags!K80","v":0},{"$f":"Flags!L80","v":0},{"$f":"Flags!M80","v":0},{"$f":"Flags!N80","v":0},{"$f":"Flags!O80","v":0},{"$f":"Flags!P80","v":0},{"$f":"Flags!Q80","v":0},{"$f":"Flags!R80","v":0},{"$f":"Flags!S80","v":0},{"$f":"Flags!T80","v":0},{"$f":"Flags!U80","v":0},{"$f":"Flags!V80","v":0},{"$f":"Flags!W80","v":0},{"$f":"Flags!X80","v":0},{"$f":"Flags!Y80","v":0},{"$f":"Flags!Z80","v":0},{"$f":"Flags!AA80","v":0},{"$f":"Flags!AB80","v":0},{"$f":"Flags!AC80","v":0},{"$f":"Flags!AD80","v":0},{"$f":"Flags!AE80","v":0},{"$f":"Flags!AF80","v":0},{"$f":"Flags!AG80","v":0},{"$f":"Flags!AH80","v":0},{"$f":"Flags!AI80","v":0},{"$f":"Flags!AJ80","v":1},{"$f":"Flags!AK80","v":0},{"$f":"Flags!AL80","v":0},{"$f":"Flags!AM80","v":0},{"$f":"Flags!AN80","v":0}]
[]
[null,null,"Contas a receber"]
[null,null,"Dias contas a receber",{"$f":"Inputs!E272","v":30},"Dias"]
[null,null,"Dias no período",null,"Dias",null,{"$f":"Flags!G26","v":366},{"$f":"Flags!H26","v":365},{"$f":"Flags!I26","v":365},{"$f":"Flags!J26","v":365},{"$f":"Flags!K26","v":366},{"$f":"Flags!L26","v":365},{"$f":"Flags!M26","v":365},{"$f":"Flags!N26","v":365},{"$f":"Flags!O26","v":366},{"$f":"Flags!P26","v":365},{"$f":"Flags!Q26","v":365},{"$f":"Flags!R26","v":365},{"$f":"Flags!S26","v":366},{"$f":"Flags!T26","v":365},{"$f":"Flags!U26","v":365},{"$f":"Flags!V26","v":365},{"$f":"Flags!W26","v":366},{"$f":"Flags!X26","v":365},{"$f":"Flags!Y26","v":365},{"$f":"Flags!Z26","v":365},{"$f":"Flags!AA26","v":366},{"$f":"Flags!AB26","v":365},{"$f":"Flags!AC26","v":365},{"$f":"Flags!AD26","v":365},{"$f":"Flags!AE26","v":366},{"$f":"Flags!AF26","v":365},{"$f":"Flags!AG26","v":365},{"$f":"Flags!AH26","v":365},{"$f":"Flags!AI26","v":366},{"$f":"Flags!AJ26","v":365},{"$f":"Flags!AK26","v":365},{"$f":"Flags!AL26","v":365},{"$f":"Flags!AM26","v":366},{"$f":"Flags!AN26","v":365}]
[null,null,"Receitas",null,"$ 000s",{"$f":"SUM(G370:AN370)","v":462524.98861787352},{"$f":"DFs!G19","v":9207.0532017406767},{"$f":"DFs!H19","v":9708.178824675997},{"$f":"DFs!I19","v":11978.496983334042},{"$f":"DFs!J19","v":14061.012959889635},{"$f":"DFs!K19","v":14190.613024007278},{"$f":"DFs!L19","v":14324.131518610782},{"$f":"DFs!M19","v":14450.741549492999},{"$f":"DFs!N19","v":15071.561281542356},{"$f":"DFs!O19","v":14708.358277940137},{"$f":"DFs!P19","v":14842.288830574416},{"$f":"DFs!Q19","v":15048.886945569067},{"$f":"DFs!R19","v":15112.722366928499},{"$f":"DFs!S19","v":15244.859830882939},{"$f":"DFs!T19","v":15379.640172989144},{"$f":"DFs!U19","v":16073.013497962358},{"$f":"DFs!V19","v":15738.641166852067},{"$f":"DFs!W19","v":15886.000405145638},{"$f":"DFs!X19","v":16037.778218653857},{"$f":"DFs!Y19","v":16199.823995364846},{"$f":"DFs!Z19","v":16355.561901785615},{"$f":"DFs!AA19","v":16574.790875777973},{"$f":"DFs!AB19","v":17147.297715596826},{"$f":"DFs!AC19","v":16794.674306802652},{"$f":"DFs!AD19","v":16942.776367619652},{"$f":"DFs!AE19","v":17110.2898159494},{"$f":"DFs!AF19","v":17265.910937609518},{"$f":"DFs!AG19","v":17413.356662383827},{"$f":"DFs!AH19","v":17566.770883153906},{"$f":"DFs!AI19","v":18214.123887586957},{"$f":"DFs!AJ19","v":17875.632211450556},{"$f":"DFs!AK19","v":0},{"$f":"DFs!AL19","v":0},{"$f":"DFs!AM19","v":0},{"$f":"DFs!AN19","v":0}]
[null,null,"Fluxo de caixa das receitas",null,"$ 000s",null,{"$f":"(G370/G369)*$D368","v":754.67649194595708},{"$f":"(H370/H369)*$D368","v":797.93250613775319},984.53399863019524,1155.6996953333946,1163.1650019678098,1177.3258782419821,1187.7321821501096,1238.758461496632,1205.6031375360767,1219.9141504581712,1236.8948174440329,1242.1415644050821,1249.5786746625361,1264.0800142182857,1321.0696025722486,1293.5869452207178,1302.1311807496425,1318.1735522181252,1331.4923831806723,1344.2927590508725,1358.5894160473749,1409.366935528506,1380.384189600218,1392.5569617221631,1402.4827717991311,1419.1159674747548,1431.2347941685339,1443.8441821770332,1492.9609743923734,1469.2300447767582,0,0,0,0]
[null,null,"Contas a receber",null,"$ 000s",null,{"$f":"IF(G$365=1,0,G371)","v":754.67649194595708},{"$f":"IF(H$365=1,0,H371)","v":797.93250613775319},{"$f":"IF(I$365=1,0,I371)","v":984.53399863019524},{"$f":"IF(J$365=1,0,J371)","v":1155.6996953333946},{"$f":"IF(K$365=1,0,K371)","v":1163.1650019678098},{"$f":"IF(L$365=1,0,L371)","v":1177.3258782419821},{"$f":"IF(M$365=1,0,M371)","v":1187.7321821501096},{"$f":"IF(N$365=1,0,N371)","v":1238.758461496632},{"$f":"IF(O$365=1,0,O371)","v":1205.6031375360767},{"$f":"IF(P$365=1,0,P371)","v":1219.9141504581712},{"$f":"IF(Q$365=1,0,Q371)","v":1236.8948174440329},{"$f":"IF(R$365=1,0,R371)","v":1242.1415644050821},{"$f":"IF(S$365=1,0,S371)","v":1249.5786746625361},{"$f":"IF(T$365=1,0,T371)","v":1264.0800142182857},{"$f":"IF(U$365=1,0,U371)","v":1321.0696025722486},{"$f":"IF(V$365=1,0,V371)","v":1293.5869452207178},{"$f":"IF(W$365=1,0,W371)","v":1302.1311807496425},{"$f":"IF(X$365=1,0,X371)","v":1318.1735522181252},{"$f":"IF(Y$365=1,0,Y371)","v":1331.4923831806723},{"$f":"IF(Z$365=1,0,Z371)","v":1344.2927590508725},{"$f":"IF(AA$365=1,0,AA371)","v":1358.5894160473749},{"$f":"IF(AB$365=1,0,AB371)","v":1409.366935528506},{"$f":"IF(AC$365=1,0,AC371)","v":1380.384189600218},{"$f":"IF(AD$365=1,0,AD371)","v":1392.5569617221631},{"$f":"IF(AE$365=1,0,AE371)","v":1402.4827717991311},{"$f":"IF(AF$365=1,0,AF371)","v":1419.1159674747548},{"$f":"IF(AG$365=1,0,AG371)","v":1431.2347941685339},{"$f":"IF(AH$365=1,0,AH371)","v":1443.8441821770332},{"$f":"IF(AI$365=1,0,AI371)","v":1492.9609743923734},{"$f":"IF(AJ$365=1,0,AJ371)","v":0},{"$f":"IF(AK$365=1,0,AK371)","v":0},{"$f":"IF(AL$365=1,0,AL371)","v":0},{"$f":"IF(AM$365=1,0,AM371)","v":0},{"$f":"IF(AN$365=1,0,AN371)","v":0}]
[null,null,"Variação contas a receber",null,"$ 000s",null,{"$f":"F372-G372","v":-754.67649194595708},{"$f":"G372-H372","v":-43.256014191796112},{"$f":"H372-I372","v":-186.60149249244205},{"$f":"I372-J372","v":-171.16569670319939},-7.4653066344151284,-14.160876274172324,-10.406303908127484,-51.026279346522415,33.155323960555279,-14.311012922094505,-16.980666985861717,-5.2467469610492117,-7.4371102574539236,-14.50133955574961,-56.989588353962972,27.482657351530861,-8.5442355289246734,-16.04237146848277,-13.318830962547054,-12.800375870200241,-14.296656996502406,-50.777519481131094,28.982745928288068,-12.172772121945172,-9.9258100769679913,-16.63319567562371,-12.118826693779056,-12.609388008499309,-49.116792215340183,1492.9609743923734,0,0,{"$f":"AL372-AM372","v":0},0]
[]
[null,null,"Contas a pagar"]
[null,null,"Dias contas a pagar",{"$f":"Inputs!E274","v":45},"Dias"]
[null,null,{"$f":"C369","v":"Dias no período"},null,"Dias",null,{"$f":"G369","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[null,null,"Custos elegíveis ao contas a pagar",null,"R$",{"$f":"SUM(G378:AN378)","v":101406.83753686861},{"$f":"G339+G342+G343","v":2915.1639028876207},3069.4119028876212,3223.6599028876208,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3377.9079028876213,3543.7559779276221,3543.7559779276221,3543.7559779276221,3543.7559779276221,3543.7559779276221,3543.7559779276221,0,0,0,0]
[null,null,"Pagamento custos operacionais",null,"$ 000s",null,{"$f":"(G378/G377)*$D376","v":358.42179133864192},{"$f":"(H378/H377)*$D376","v":378.4206455614875},397.43752227381628,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,435.70770220421588,436.90142193628219,436.90142193628219,436.90142193628219,435.70770220421588,436.90142193628219,0,0,0,0]
[null,null,"Contas a pagar",null,"R$",null,{"$f":"IF(G$365=1,0,G379)","v":358.42179133864192},378.4206455614875,397.43752227381628,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,415.31654543700262,416.45439898614507,416.45439898614507,416.45439898614507,435.70770220421588,436.90142193628219,436.90142193628219,436.90142193628219,435.70770220421588,0,0,0,0,0]
[null,null,"Variação contas a pagar",null,"R$",null,{"$f":"G380-F380","v":358.42179133864192},19.99885422284558,19.016876712328781,19.016876712328781,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,19.253303218070812,1.1937197320663131,0,0,-1.1937197320663131,-435.70770220421588,0,0,{"$f":"AM380-AL380","v":0},0]
[]
[null,null,"Obrigações sociais e trabalhistas"]
[null,null,"Dias contas a pagar",{"$f":"Inputs!E275","v":45},"Dias"]
[null,null,{"$f":"C377","v":"Dias no período"},null,"Dias",null,{"$f":"G377","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365]
[null,null,{"$f":"C319","v":"Coleta Materias Recicláveis"},null,"R$",{"$f":"SUM(G386:AN386)","v":65275.758938954634},{"$f":"G340","v":1743.9642312984893},1898.2122312984893,2052.4602312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,0,0,0,0]
[null,null,"Pagamento custos operacionais",null,"R$",null,{"$f":"(G386/G385)*$D384","v":214.42183171702737},234.02616550255348,253.04304221488226,272.05991892721102,271.31658581538801,272.05991892721102,272.05991892721102,272.05991892721102,271.31658581538801,272.05991892721102,272.05991892721102,272.05991892721102,271.31658581538801,272.05991892721102,272.05991892721102,272.05991892721102,271.31658581538801,272.05991892721102,272.05991892721102,272.05991892721102,271.31658581538801,272.05991892721102,272.05991892721102,272.05991892721102,271.31658581538801,272.05991892721102,272.05991892721102,272.05991892721102,271.31658581538801,272.05991892721102,0,0,0,0]
[null,null,"Obrigações sociais e trabalhistas",null,"R$",null,{"$f":"IF(G$365=1,0,G387)","v":214.42183171702737},{"$f":"IF(H$365=1,0,H387)","v":234.02616550255348},{"$f":"IF(I$365=1,0,I387)","v":253.04304221488226},{"$f":"IF(J$365=1,0,J387)","v":272.05991892721102},{"$f":"IF(K$365=1,0,K387)","v":271.31658581538801},{"$f":"IF(L$365=1,0,L387)","v":272.05991892721102},{"$f":"IF(M$365=1,0,M387)","v":272.05991892721102},{"$f":"IF(N$365=1,0,N387)","v":272.05991892721102},{"$f":"IF(O$365=1,0,O387)","v":271.31658581538801},{"$f":"IF(P$365=1,0,P387)","v":272.05991892721102},{"$f":"IF(Q$365=1,0,Q387)","v":272.05991892721102},{"$f":"IF(R$365=1,0,R387)","v":272.05991892721102},{"$f":"IF(S$365=1,0,S387)","v":271.31658581538801},{"$f":"IF(T$365=1,0,T387)","v":272.05991892721102},{"$f":"IF(U$365=1,0,U387)","v":272.05991892721102},{"$f":"IF(V$365=1,0,V387)","v":272.05991892721102},{"$f":"IF(W$365=1,0,W387)","v":271.31658581538801},{"$f":"IF(X$365=1,0,X387)","v":272.05991892721102},{"$f":"IF(Y$365=1,0,Y387)","v":272.05991892721102},{"$f":"IF(Z$365=1,0,Z387)","v":272.05991892721102},{"$f":"IF(AA$365=1,0,AA387)","v":271.31658581538801},{"$f":"IF(AB$365=1,0,AB387)","v":272.05991892721102},{"$f":"IF(AC$365=1,0,AC387)","v":272.05991892721102},{"$f":"IF(AD$365=1,0,AD387)","v":272.05991892721102},{"$f":"IF(AE$365=1,0,AE387)","v":271.31658581538801},{"$f":"IF(AF$365=1,0,AF387)","v":272.05991892721102},{"$f":"IF(AG$365=1,0,AG387)","v":272.05991892721102},{"$f":"IF(AH$365=1,0,AH387)","v":272.05991892721102},{"$f":"IF(AI$365=1,0,AI387)","v":271.31658581538801},{"$f":"IF(AJ$365=1,0,AJ387)","v":0},{"$f":"IF(AK$365=1,0,AK387)","v":0},{"$f":"IF(AL$365=1,0,AL387)","v":0},{"$f":"IF(AM$365=1,0,AM387)","v":0},{"$f":"IF(AN$365=1,0,AN387)","v":0}]
[null,null,"Variação Tributos e encargos",null,"R$",null,{"$f":"G388-F388","v":214.42183171702737},{"$f":"H388-G388","v":19.604333785526109},{"$f":"I388-H388","v":19.016876712328781},{"$f":"J388-I388","v":19.016876712328752},{"$f":"K388-J388","v":-0.74333311182300577},{"$f":"L388-K388","v":0.74333311182300577},{"$f":"M388-L388","v":0},{"$f":"N388-M388","v":0},{"$f":"O388-N388","v":-0.74333311182300577},{"$f":"P388-O388","v":0.74333311182300577},{"$f":"Q388-P388","v":0},{"$f":"R388-Q388","v":0},{"$f":"S388-R388","v":-0.74333311182300577},{"$f":"T388-S388","v":0.74333311182300577},{"$f":"U388-T388","v":0},{"$f":"V388-U388","v":0},{"$f":"W388-V388","v":-0.74333311182300577},{"$f":"X388-W388","v":0.74333311182300577},{"$f":"Y388-X388","v":0},{"$f":"Z388-Y388","v":0},{"$f":"AA388-Z388","v":-0.74333311182300577},{"$f":"AB388-AA388","v":0.74333311182300577},{"$f":"AC388-AB388","v":0},{"$f":"AD388-AC388","v":0},{"$f":"AE388-AD388","v":-0.74333311182300577},{"$f":"AF388-AE388","v":0.74333311182300577},{"$f":"AG388-AF388","v":0},{"$f":"AH388-AG388","v":0},{"$f":"AI388-AH388","v":-0.74333311182300577},{"$f":"AJ388-AI388","v":-271.31658581538801},{"$f":"AK388-AJ388","v":0},{"$f":"AL388-AK388","v":0},{"$f":"AM388-AL388","v":0},{"$f":"AN388-AM388","v":0}]
[]
[null,null,"Variação capital de giro"]
[null,null,{"$f":"C373","v":"Variação contas a receber"},null,"R$",{"$f":"SUM(G392:AN392)","v":0},{"$f":"G373","v":-754.67649194595708},-43.256014191796112,-186.60149249244205,-171.16569670319939,-7.4653066344151284,-14.160876274172324,-10.406303908127484,-51.026279346522415,33.155323960555279,-14.311012922094505,-16.980666985861717,-5.2467469610492117,-7.4371102574539236,-14.50133955574961,-56.989588353962972,27.482657351530861,-8.5442355289246734,-16.04237146848277,-13.318830962547054,-12.800375870200241,-14.296656996502406,-50.777519481131094,28.982745928288068,-12.172772121945172,-9.9258100769679913,-16.63319567562371,-12.118826693779056,-12.609388008499309,-49.116792215340183,1492.9609743923734,0,0,0,0]
[null,null,{"$f":"C381","v":"Variação contas a pagar"},null,"R$",0,{"$f":"G381","v":358.42179133864192},19.99885422284558,19.016876712328781,19.016876712328781,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,-1.1378535491424486,1.1378535491424486,0,0,19.253303218070812,1.1937197320663131,0,0,-1.1937197320663131,-435.70770220421588,0,0,0,0]
[null,null,{"$f":"C389","v":"Variação Tributos e encargos"},null,"R$",0,{"$f":"G389","v":214.42183171702737},19.604333785526109,19.016876712328781,19.016876712328752,-0.74333311182300577,0.74333311182300577,0,0,-0.74333311182300577,0.74333311182300577,0,0,-0.74333311182300577,0.74333311182300577,0,0,-0.74333311182300577,0.74333311182300577,0,0,-0.74333311182300577,0.74333311182300577,0,0,-0.74333311182300577,0.74333311182300577,0,0,-0.74333311182300577,-271.31658581538801,0,0,0,0]
[null,null,"Variação de capital de giro",null,"R$",1.1368683772161603E-13,{"$f":"SUM(G392:G394)","v":-181.83286889028778},-3.6528261834244233,-148.56773906778449,-133.13194327854185,-9.3464932953805828,-12.27968961320687,-10.406303908127484,-51.026279346522415,31.274137299589825,-12.429826261129051,-16.980666985861717,-5.2467469610492117,-9.318296918419378,-12.620152894784155,-56.989588353962972,27.482657351530861,-10.425422189890128,-14.161184807517316,-13.318830962547054,-12.800375870200241,-16.177843657467861,-48.89633282016564,28.982745928288068,-12.172772121945172,8.5841600292798148,-14.696142831734392,-12.118826693779056,-12.609388008499309,-51.053845059229502,785.9366863727696,0,0,0,0]
[]
[]
[null,null,"Funding, Imobilizado e Depreciação & Write-offs"]
[]
[null,null,"Funding"]
[]
[null,null,"CAPEX Programado"]
[]
[null,null,{"$f":"Inputs!C42","v":"Coleta Manual E Conteinerizada Rsc"},{"$f":"Inputs!D57","v":"Divisivel"},"$ 000s",{"$f":"SUM(G404:AN404)","v":14889.97},{"$f":"Inputs!D42","v":2981.5899999999997},{"$f":"Inputs!E42","v":0},{"$f":"Inputs!F42","v":0},{"$f":"Inputs!G42","v":0},{"$f":"Inputs!H42","v":0},{"$f":"Inputs!I42","v":15},{"$f":"Inputs!J42","v":0},{"$f":"Inputs!K42","v":2950.1},{"$f":"Inputs!L42","v":0},{"$f":"Inputs!M42","v":0},{"$f":"Inputs!N42","v":31.49},{"$f":"Inputs!O42","v":0},{"$f":"Inputs!P42","v":0},{"$f":"Inputs!Q42","v":0},{"$f":"Inputs!R42","v":2950.1},{"$f":"Inputs!S42","v":15},{"$f":"Inputs!T42","v":0},{"$f":"Inputs!U42","v":0},{"$f":"Inputs!V42","v":0},{"$f":"Inputs!W42","v":0},{"$f":"Inputs!X42","v":31.49},{"$f":"Inputs!Y42","v":2950.1},{"$f":"Inputs!Z42","v":0},{"$f":"Inputs!AA42","v":0},{"$f":"Inputs!AB42","v":0},{"$f":"Inputs!AC42","v":15},{"$f":"Inputs!AD42","v":0},{"$f":"Inputs!AE42","v":0},{"$f":"Inputs!AF42","v":2950.1},{"$f":"Inputs!AG42","v":0}]
[null,null,{"$f":"Inputs!C43","v":"Coleta De Materiais Recicláveis"},{"$f":"Inputs!D58","v":"Divisivel"},"$ 000s",8956.4699999999993,{"$f":"Inputs!D43","v":1797.89},{"$f":"Inputs!E43","v":0},{"$f":"Inputs!F43","v":0},{"$f":"Inputs!G43","v":0},{"$f":"Inputs!H43","v":0},{"$f":"Inputs!I43","v":0},{"$f":"Inputs!J43","v":0},{"$f":"Inputs!K43","v":1781.4},{"$f":"Inputs!L43","v":0},{"$f":"Inputs!M43","v":0},{"$f":"Inputs!N43","v":16.489999999999998},{"$f":"Inputs!O43","v":0},{"$f":"Inputs!P43","v":0},{"$f":"Inputs!Q43","v":0},{"$f":"Inputs!R43","v":1781.4},{"$f":"Inputs!S43","v":0},{"$f":"Inputs!T43","v":0},{"$f":"Inputs!U43","v":0},{"$f":"Inputs!V43","v":0},{"$f":"Inputs!W43","v":0},{"$f":"Inputs!X43","v":16.489999999999998},{"$f":"Inputs!Y43","v":1781.4},{"$f":"Inputs!Z43","v":0},{"$f":"Inputs!AA43","v":0},{"$f":"Inputs!AB43","v":0},{"$f":"Inputs!AC43","v":0},{"$f":"Inputs!AD43","v":0},{"$f":"Inputs!AE43","v":0},{"$f":"Inputs!AF43","v":1781.4},{"$f":"Inputs!AG43","v":0}]
[null,null,{"$f":"Inputs!C44","v":"Coleta De Resíduos Do Serviço De Saúde Municipal"},{"$f":"Inputs!D59","v":"Divisivel"},"$ 000s",{"$f":"SUM(G406:AN406)","v":0},{"$f":"Inputs!D44","v":0},{"$f":"Inputs!E44","v":0},{"$f":"Inputs!F44","v":0},{"$f":"Inputs!G44","v":0},{"$f":"Inputs!H44","v":0},{"$f":"Inputs!I44","v":0},{"$f":"Inputs!J44","v":0},{"$f":"Inputs!K44","v":0},{"$f":"Inputs!L44","v":0},{"$f":"Inputs!M44","v":0},{"$f":"Inputs!N44","v":0},{"$f":"Inputs!O44","v":0},{"$f":"Inputs!P44","v":0},{"$f":"Inputs!Q44","v":0},{"$f":"Inputs!R44","v":0},{"$f":"Inputs!S44","v":0},{"$f":"Inputs!T44","v":0},{"$f":"Inputs!U44","v":0},{"$f":"Inputs!V44","v":0},{"$f":"Inputs!W44","v":0},{"$f":"Inputs!X44","v":0},{"$f":"Inputs!Y44","v":0},{"$f":"Inputs!Z44","v":0},{"$f":"Inputs!AA44","v":0},{"$f":"Inputs!AB44","v":0},{"$f":"Inputs!AC44","v":0},{"$f":"Inputs!AD44","v":0},{"$f":"Inputs!AE44","v":0},{"$f":"Inputs!AF44","v":0},{"$f":"Inputs!AG44","v":0}]
[null,null,{"$f":"Inputs!C45","v":"Transporte E Destinação Final - Resíduos Pevs"},{"$f":"Inputs!D60","v":"Divisivel"},"$ 000s",0,{"$f":"Inputs!D45","v":0},{"$f":"Inputs!E45","v":0},{"$f":"Inputs!F45","v":0},{"$f":"Inputs!G45","v":0},{"$f":"Inputs!H45","v":0},{"$f":"Inputs!I45","v":0},{"$f":"Inputs!J45","v":0},{"$f":"Inputs!K45","v":0},{"$f":"Inputs!L45","v":0},{"$f":"Inputs!M45","v":0},{"$f":"Inputs!N45","v":0},{"$f":"Inputs!O45","v":0},{"$f":"Inputs!P45","v":0},{"$f":"Inputs!Q45","v":0},{"$f":"Inputs!R45","v":0},{"$f":"Inputs!S45","v":0},{"$f":"Inputs!T45","v":0},{"$f":"Inputs!U45","v":0},{"$f":"Inputs!V45","v":0},{"$f":"Inputs!W45","v":0},{"$f":"Inputs!X45","v":0},{"$f":"Inputs!Y45","v":0},{"$f":"Inputs!Z45","v":0},{"$f":"Inputs!AA45","v":0},{"$f":"Inputs!AB45","v":0},{"$f":"Inputs!AC45","v":0},{"$f":"Inputs!AD45","v":0},{"$f":"Inputs!AE45","v":0},{"$f":"Inputs!AF45","v":0},{"$f":"Inputs!AG45","v":0}]
[null,null,{"$f":"Inputs!C46","v":"Coleta Programada  De Volumosos"},{"$f":"Inputs!D61","v":"Divisivel"},"$ 000s",3037.5,{"$f":"Inputs!D46","v":607.5},{"$f":"Inputs!E46","v":0},{"$f":"Inputs!F46","v":0},{"$f":"Inputs!G46","v":0},{"$f":"Inputs!H46","v":0},{"$f":"Inputs!I46","v":0},{"$f":"Inputs!J46","v":0},{"$f":"Inputs!K46","v":607.5},{"$f":"Inputs!L46","v":0},{"$f":"Inputs!M46","v":0},{"$f":"Inputs!N46","v":0},{"$f":"Inputs!O46","v":0},{"$f":"Inputs!P46","v":0},{"$f":"Inputs!Q46","v":0},{"$f":"Inputs!R46","v":607.5},{"$f":"Inputs!S46","v":0},{"$f":"Inputs!T46","v":0},{"$f":"Inputs!U46","v":0},{"$f":"Inputs!V46","v":0},{"$f":"Inputs!W46","v":0},{"$f":"Inputs!X46","v":0},{"$f":"Inputs!Y46","v":607.5},{"$f":"Inputs!Z46","v":0},{"$f":"Inputs!AA46","v":0},{"$f":"Inputs!AB46","v":0},{"$f":"Inputs!AC46","v":0},{"$f":"Inputs!AD46","v":0},{"$f":"Inputs!AE46","v":0},{"$f":"Inputs!AF46","v":607.5},{"$f":"Inputs!AG46","v":0}]
[null,null,{"$f":"Inputs!C47","v":"Varrição Manual"},{"$f":"Inputs!D62","v":"Indivisível"},"$ 000s",319.84199999999998,{"$f":"Inputs!D47","v":58.504000000000005},{"$f":"Inputs!E47","v":0},{"$f":"Inputs!F47","v":0},{"$f":"Inputs!G47","v":4.0640000000000001},{"$f":"Inputs!H47","v":0},{"$f":"Inputs!I47","v":37.950000000000003},{"$f":"Inputs!J47","v":4.0640000000000001},{"$f":"Inputs!K47","v":0},{"$f":"Inputs!L47","v":0},{"$f":"Inputs!M47","v":4.0640000000000001},{"$f":"Inputs!N47","v":54.44},{"$f":"Inputs!O47","v":0},{"$f":"Inputs!P47","v":4.0640000000000001},{"$f":"Inputs!Q47","v":0},{"$f":"Inputs!R47","v":0},{"$f":"Inputs!S47","v":42.014000000000003},{"$f":"Inputs!T47","v":0},{"$f":"Inputs!U47","v":0},{"$f":"Inputs!V47","v":4.5720000000000001},{"$f":"Inputs!W47","v":0},{"$f":"Inputs!X47","v":54.44},{"$f":"Inputs!Y47","v":4.5720000000000001},{"$f":"Inputs!Z47","v":0},{"$f":"Inputs!AA47","v":0},{"$f":"Inputs!AB47","v":4.5720000000000001},{"$f":"Inputs!AC47","v":37.950000000000003},{"$f":"Inputs!AD47","v":0},{"$f":"Inputs!AE47","v":4.5720000000000001},{"$f":"Inputs!AF47","v":0},{"$f":"Inputs!AG47","v":0}]
[null,null,{"$f":"Inputs!C48","v":"Serviços Gerais"},{"$f":"Inputs!D63","v":"Indivisível"},"$ 000s",2109.2399999999998,{"$f":"Inputs!D48","v":672.92399999999998},{"$f":"Inputs!E48","v":0},{"$f":"Inputs!F48","v":0},{"$f":"Inputs!G48","v":12.923999999999999},{"$f":"Inputs!H48","v":0},{"$f":"Inputs!I48","v":0},{"$f":"Inputs!J48","v":12.923999999999999},{"$f":"Inputs!K48","v":0},{"$f":"Inputs!L48","v":0},{"$f":"Inputs!M48","v":12.923999999999999},{"$f":"Inputs!N48","v":660},{"$f":"Inputs!O48","v":0},{"$f":"Inputs!P48","v":12.923999999999999},{"$f":"Inputs!Q48","v":0},{"$f":"Inputs!R48","v":0},{"$f":"Inputs!S48","v":12.923999999999999},{"$f":"Inputs!T48","v":0},{"$f":"Inputs!U48","v":0},{"$f":"Inputs!V48","v":12.923999999999999},{"$f":"Inputs!W48","v":0},{"$f":"Inputs!X48","v":660},{"$f":"Inputs!Y48","v":12.923999999999999},{"$f":"Inputs!Z48","v":0},{"$f":"Inputs!AA48","v":0},{"$f":"Inputs!AB48","v":12.923999999999999},{"$f":"Inputs!AC48","v":0},{"$f":"Inputs!AD48","v":0},{"$f":"Inputs!AE48","v":12.923999999999999},{"$f":"Inputs!AF48","v":0},{"$f":"Inputs!AG48","v":0}]
[null,null,{"$f":"Inputs!C49","v":"Investimentos Destinação Final"},{"$f":"Inputs!D64","v":"Divisivel"},"$ 000s",2366.4094872299984,{"$f":"Inputs!D49","v":66.633105},{"$f":"Inputs!E49","v":22.689205000000001},{"$f":"Inputs!F49","v":2147.6074422299998},{"$f":"Inputs!G49","v":3.208205},{"$f":"Inputs!H49","v":25.897410000000001},{"$f":"Inputs!I49","v":0},{"$f":"Inputs!J49","v":3.208205},{"$f":"Inputs!K49","v":6.4164099999999999},{"$f":"Inputs!L49","v":0},{"$f":"Inputs!M49","v":3.208205},{"$f":"Inputs!N49","v":10.312609999999999},{"$f":"Inputs!O49","v":3.8962000000000003},{"$f":"Inputs!P49","v":3.208205},{"$f":"Inputs!Q49","v":6.4164099999999999},{"$f":"Inputs!R49","v":3.8962000000000003},{"$f":"Inputs!S49","v":3.208205},{"$f":"Inputs!T49","v":6.4164099999999999},{"$f":"Inputs!U49","v":0},{"$f":"Inputs!V49","v":3.208205},{"$f":"Inputs!W49","v":6.4164099999999999},{"$f":"Inputs!X49","v":3.8962000000000003},{"$f":"Inputs!Y49","v":7.1044049999999999},{"$f":"Inputs!Z49","v":6.4164099999999999},{"$f":"Inputs!AA49","v":0},{"$f":"Inputs!AB49","v":7.1044049999999999},{"$f":"Inputs!AC49","v":6.4164099999999999},{"$f":"Inputs!AD49","v":0},{"$f":"Inputs!AE49","v":3.208205},{"$f":"Inputs!AF49","v":6.4164099999999999},{"$f":"Inputs!AG49","v":0}]
[null,null,{"$f":"Inputs!C51","v":"Relação Com O Usuário"},{"$f":"Inputs!D66","v":"Indivisível"},"$ 000s",381.10587999999996,{"$f":"Inputs!D51","v":0},{"$f":"Inputs!E51","v":222.49694},{"$f":"Inputs!F51","v":0},{"$f":"Inputs!G51","v":0},{"$f":"Inputs!H51","v":0},{"$f":"Inputs!I51","v":0},{"$f":"Inputs!J51","v":19.571020000000001},{"$f":"Inputs!K51","v":0},{"$f":"Inputs!L51","v":0},{"$f":"Inputs!M51","v":0},{"$f":"Inputs!N51","v":0},{"$f":"Inputs!O51","v":49.947940000000003},{"$f":"Inputs!P51","v":0},{"$f":"Inputs!Q51","v":0},{"$f":"Inputs!R51","v":0},{"$f":"Inputs!S51","v":0},{"$f":"Inputs!T51","v":19.571020000000001},{"$f":"Inputs!U51","v":0},{"$f":"Inputs!V51","v":0},{"$f":"Inputs!W51","v":0},{"$f":"Inputs!X51","v":0},{"$f":"Inputs!Y51","v":49.947940000000003},{"$f":"Inputs!Z51","v":0},{"$f":"Inputs!AA51","v":0},{"$f":"Inputs!AB51","v":0},{"$f":"Inputs!AC51","v":0},{"$f":"Inputs!AD51","v":19.571020000000001},{"$f":"Inputs!AE51","v":0},{"$f":"Inputs!AF51","v":0},{"$f":"Inputs!AG51","v":0}]
[null,null,{"$f":"Inputs!C52","v":"Administração Local"},{"$f":"Inputs!D67","v":"Indivisível"},"$ 000s",166.39221000000001,{"$f":"Inputs!D52","v":40.35754},{"$f":"Inputs!E52","v":0},{"$f":"Inputs!F52","v":0},{"$f":"Inputs!G52","v":0},{"$f":"Inputs!H52","v":0},{"$f":"Inputs!I52","v":15.106530000000001},{"$f":"Inputs!J52","v":0},{"$f":"Inputs!K52","v":0},{"$f":"Inputs!L52","v":0},{"$f":"Inputs!M52","v":0},{"$f":"Inputs!N52","v":40.35754},{"$f":"Inputs!O52","v":0},{"$f":"Inputs!P52","v":0},{"$f":"Inputs!Q52","v":0},{"$f":"Inputs!R52","v":0},{"$f":"Inputs!S52","v":15.106530000000001},{"$f":"Inputs!T52","v":0},{"$f":"Inputs!U52","v":0},{"$f":"Inputs!V52","v":0},{"$f":"Inputs!W52","v":0},{"$f":"Inputs!X52","v":40.35754},{"$f":"Inputs!Y52","v":0},{"$f":"Inputs!Z52","v":0},{"$f":"Inputs!AA52","v":0},{"$f":"Inputs!AB52","v":0},{"$f":"Inputs!AC52","v":15.106530000000001},{"$f":"Inputs!AD52","v":0},{"$f":"Inputs!AE52","v":0},{"$f":"Inputs!AF52","v":0},{"$f":"Inputs!AG52","v":0}]
[null,null,{"$f":"Inputs!C53","v":"Reembolso Do PMI"},{"$f":"Inputs!D68","v":"Indivisível"},"$ 000s",1000,{"$f":"Inputs!D53","v":1000},{"$f":"Inputs!E53","v":0},{"$f":"Inputs!F53","v":0},{"$f":"Inputs!G53","v":0},{"$f":"Inputs!H53","v":0},{"$f":"Inputs!I53","v":0},{"$f":"Inputs!J53","v":0},{"$f":"Inputs!K53","v":0},{"$f":"Inputs!L53","v":0},{"$f":"Inputs!M53","v":0},{"$f":"Inputs!N53","v":0},{"$f":"Inputs!O53","v":0},{"$f":"Inputs!P53","v":0},{"$f":"Inputs!Q53","v":0},{"$f":"Inputs!R53","v":0},{"$f":"Inputs!S53","v":0},{"$f":"Inputs!T53","v":0},{"$f":"Inputs!U53","v":0},{"$f":"Inputs!V53","v":0},{"$f":"Inputs!W53","v":0},{"$f":"Inputs!X53","v":0},{"$f":"Inputs!Y53","v":0},{"$f":"Inputs!Z53","v":0},{"$f":"Inputs!AA53","v":0},{"$f":"Inputs!AB53","v":0},{"$f":"Inputs!AC53","v":0},{"$f":"Inputs!AD53","v":0},{"$f":"Inputs!AE53","v":0},{"$f":"Inputs!AF53","v":0},{"$f":"Inputs!AG53","v":0}]
[]
[null,null,"CAPEX - Divisíveis","Divisivel","$ 000s",{"$f":"SUM(G416:AN416)","v":29250.34948723},{"$f":"SUMIF($D$404:$D$414,$D416,G$404:G$414)","v":5453.6131049999995},22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,15,3.208205,5345.4164099999998,0,3.208205,{"$f":"SUMIF($D$404:$D$414,$D416,Q$404:Q$414)","v":58.292609999999996},3.8962000000000003,3.208205,6.4164099999999999,5342.8962000000001,18.208205,6.4164099999999999,0,3.208205,6.4164099999999999,{"$f":"SUMIF($D$404:$D$414,$D416,AA$404:AA$414)","v":51.876199999999997},5346.104405,6.4164099999999999,0,7.1044049999999999,21.416409999999999,0,3.208205,5345.4164099999998,0,0,0,0,0]
[null,null,"CAPEX - Indivisíveis","Indivisível","$ 000s",{"$f":"SUM(G417:AN417)","v":3976.5800899999999},1771.7855399999999,222.49694,0,16.988,0,53.056530000000002,36.559020000000004,0,0,16.988,754.79754000000003,49.947940000000003,16.988,0,0,70.044530000000009,19.571020000000001,0,17.495999999999999,0,754.79754000000003,67.443939999999998,0,0,17.495999999999999,53.056530000000002,19.571020000000001,17.495999999999999,0,0,0,0,0,0]
[null,null,"CAPEX Total",null,null,{"$f":"SUM(G418:AN418)","v":33226.929577229996},{"$f":"SUM(G416:G417)","v":7225.3986449999993},245.18614500000001,2147.6074422299998,20.196204999999999,25.897410000000001,68.056530000000009,39.767225000000003,5345.4164099999998,0,20.196204999999999,813.09014999999999,53.844140000000003,20.196204999999999,6.4164099999999999,5342.8962000000001,88.252735000000001,25.98743,0,20.704204999999998,6.4164099999999999,806.67374000000007,5413.5483450000002,6.4164099999999999,0,24.600404999999999,74.472939999999994,19.571020000000001,20.704204999999998,5345.4164099999998,0,0,0,0,0]
[]
[]
[null,null,"CAPEX segregado para fins de imobilização fiscal"]
[]
[null,null,"Investimentos divisíveis"]
[]
[null,null,null,{"$f":"Inputs!C260","v":"Divisivel"}]
[]
[null,null,{"$f":"Inputs!C253","v":"Estudos"},{"$f":"Inputs!C253","v":"Estudos"},"$ 000s",{"$f":"SUM(G427:AN427)","v":90},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":15},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":15},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":15},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":15},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":15},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":15},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D427,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0}]
[null,null,{"$f":"Inputs!C254","v":"Veículos"},{"$f":"Inputs!C254","v":"Veículos"},"$ 000s",{"$f":"SUM(G428:AN428)","v":26727.440000000002},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":5358.68},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":5325.7},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":32.979999999999997},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":5325.7},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":32.979999999999997},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":5325.7},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":5325.7},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D428,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0}]
[null,null,{"$f":"Inputs!C255","v":"Equipamentos"},{"$f":"Inputs!C255","v":"Equipamentos"},"$ 000s",{"$f":"SUM(G429:AN429)","v":375.73373000000009},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":47.104999999999997},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":238.88873000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2050000000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.41},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D429,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0}]
[null,null,{"$f":"Inputs!C256","v":"Adicionais"},{"$f":"Inputs!C256","v":"Adicionais"},"$ 000s",{"$f":"SUM(G430:AN430)","v":2057.1757572299994},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":32.828105000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":19.484205000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":1908.7187122299999},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":19.487410000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":13.306410000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.9026100000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.8962000000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.4099999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":17.196200000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.4099999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.4099999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.8962000000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":17.199405000000002},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.4099999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.8994050000000002},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":6.4099999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":3.2049999999999999E-3},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":13.306410000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D430,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$425)","v":0}]
[null,null,"Investimentos divisíveis totais",null,null,{"$f":"SUM(G431:AN431)","v":29250.34948723},{"$f":"SUM(G427:G430)","v":5453.6131049999995},22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,15,3.208205,5345.4164099999998,0,3.208205,58.292610000000003,3.8962000000000003,3.208205,6.4164099999999999,5342.8962000000001,18.208205,6.4164099999999999,0,3.208205,6.4164099999999999,51.876199999999997,5346.104405,6.4164099999999999,0,7.1044049999999999,21.416409999999999,0,3.208205,5345.4164099999998,0,0,0,0,0]
[]
[null,null,"Investimentos Indivisíveis"]
[]
[null,null,null,{"$f":"Inputs!C259","v":"Indivisível"}]
[]
[null,null,{"$f":"Inputs!C253","v":"Estudos"},{"$f":"D427","v":"Estudos"},"$ 000s",{"$f":"SUM(G437:AN437)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D437,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0}]
[null,null,{"$f":"Inputs!C254","v":"Veículos"},"Veículos","$ 000s",{"$f":"SUM(G438:AN438)","v":2238.0268799999999},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":676.49},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":49.947940000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":19.571020000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":676.49},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":49.947940000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":19.571020000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":676.49},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":49.947940000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":19.571020000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D438,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0}]
[null,null,{"$f":"Inputs!C255","v":"Equipamentos"},"Equipamentos","$ 000s",{"$f":"SUM(G439:AN439)","v":738.55320999999992},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":95.295540000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":172.54900000000001},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":16.988},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":53.056530000000002},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":16.988},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":16.988},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":78.307540000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":16.988},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":70.044530000000009},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":17.495999999999999},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":78.307540000000003},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":17.495999999999999},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":17.495999999999999},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":53.056530000000002},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":17.495999999999999},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D439,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0}]
[null,null,{"$f":"Inputs!C256","v":"Adicionais"},"Adicionais","$ 000s",{"$f":"SUM(G440:AN440)","v":1000},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!E:E,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":1000},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!F:F,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!G:G,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!H:H,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!I:I,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!J:J,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!K:K,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!L:L,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!M:M,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!N:N,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!O:O,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!P:P,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Q:Q,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!R:R,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!S:S,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!T:T,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!U:U,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!V:V,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!W:W,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!X:X,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Y:Y,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!Z:Z,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AA:AA,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AB:AB,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AC:AC,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AD:AD,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AE:AE,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AF:AF,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AG:AG,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AH:AH,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AI:AI,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AJ:AJ,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AK:AK,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0},{"$f":"SUMIFS('CAPEX - Imobilizado fiscal'!AL:AL,'CAPEX - Imobilizado fiscal'!$C:$C,Ops!$D440,'CAPEX - Imobilizado fiscal'!$D:$D,Ops!$D$435)","v":0}]
[null,null,"Investimentos divisíveis totais","Check",{"$f":"F418=F431+F441","v":true},{"$f":"SUM(G441:AN441)","v":3976.5800899999999},{"$f":"SUM(G437:G440)","v":1771.7855399999999},{"$f":"SUM(H437:H440)","v":222.49694},{"$f":"SUM(I437:I440)","v":0},{"$f":"SUM(J437:J440)","v":16.988},{"$f":"SUM(K437:K440)","v":0},{"$f":"SUM(L437:L440)","v":53.056530000000002},{"$f":"SUM(M437:M440)","v":36.559020000000004},{"$f":"SUM(N437:N440)","v":0},{"$f":"SUM(O437:O440)","v":0},{"$f":"SUM(P437:P440)","v":16.988},{"$f":"SUM(Q437:Q440)","v":754.79754000000003},{"$f":"SUM(R437:R440)","v":49.947940000000003},{"$f":"SUM(S437:S440)","v":16.988},{"$f":"SUM(T437:T440)","v":0},{"$f":"SUM(U437:U440)","v":0},{"$f":"SUM(V437:V440)","v":70.044530000000009},{"$f":"SUM(W437:W440)","v":19.571020000000001},{"$f":"SUM(X437:X440)","v":0},{"$f":"SUM(Y437:Y440)","v":17.495999999999999},{"$f":"SUM(Z437:Z440)","v":0},{"$f":"SUM(AA437:AA440)","v":754.79754000000003},{"$f":"SUM(AB437:AB440)","v":67.443939999999998},{"$f":"SUM(AC437:AC440)","v":0},{"$f":"SUM(AD437:AD440)","v":0},{"$f":"SUM(AE437:AE440)","v":17.495999999999999},{"$f":"SUM(AF437:AF440)","v":53.056530000000002},{"$f":"SUM(AG437:AG440)","v":19.571020000000001},{"$f":"SUM(AH437:AH440)","v":17.495999999999999},{"$f":"SUM(AI437:AI440)","v":0},{"$f":"SUM(AJ437:AJ440)","v":0},{"$f":"SUM(AK437:AK440)","v":0},{"$f":"SUM(AL437:AL440)","v":0},{"$f":"SUM(AM437:AM440)","v":0},{"$f":"SUM(AN437:AN440)","v":0}]
[]
[]
[null,null,"Imobilizado divisíveis"]
[]
[null,null,"Estudos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado estudos divisível (b/f)",null,"$ 000s",null,{"$f":"F453","v":0},13.5,12,10.5,9,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,7.5,7.5,7.5]
[null,null,"CAPEX de Estudos",null,"$ 000s",{"$f":"SUM(G451:AN451)","v":90},{"$f":"G427","v":15},0,0,0,0,15,0,0,0,0,15,0,0,0,0,15,0,0,0,0,15,0,0,0,0,15,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G452:AN452)","v":-82.5},{"$f":"-G498","v":-1.5},-1.5,-1.5,-1.5,-1.5,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,-3,0,0,0,0]
[null,null,"Imobilizado estudos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G450:G452)","v":13.5},12,10.5,9,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,19.5,16.5,13.5,10.5,7.5,7.5,7.5,7.5,7.5]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!$E$263","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX","Res."]
[null,null,{"$f":"TRANSPOSE(G459:AN459)","v":1},{"$f":"Inputs!$D$263","v":0.1},{"$f":"TRANSPOSE(G451:AN451)","v":15},{"$f":"E464*D461","v":0},{"$f":"IF(G$459>=$C464,MIN(-(SUM(F464:$F464)-$E464),($E464*(1-$D$461))*$D464),0)*G$457","v":1.5},{"$f":"IF(H$459>=$C464,MIN(-(SUM($F464:G464)-$E464),($E464*(1-$D$461))*$D464),0)*H$457","v":1.5},{"$f":"IF(I$459>=$C464,MIN(-(SUM($F464:H464)-$E464),($E464*(1-$D$461))*$D464),0)*I$457","v":1.5},{"$f":"IF(J$459>=$C464,MIN(-(SUM($F464:I464)-$E464),($E464*(1-$D$461))*$D464),0)*J$457","v":1.5},{"$f":"IF(K$459>=$C464,MIN(-(SUM($F464:J464)-$E464),($E464*(1-$D$461))*$D464),0)*K$457","v":1.5},{"$f":"IF(L$459>=$C464,MIN(-(SUM($F464:K464)-$E464),($E464*(1-$D$461))*$D464),0)*L$457","v":1.5},{"$f":"IF(M$459>=$C464,MIN(-(SUM($F464:L464)-$E464),($E464*(1-$D$461))*$D464),0)*M$457","v":1.5},{"$f":"IF(N$459>=$C464,MIN(-(SUM($F464:M464)-$E464),($E464*(1-$D$461))*$D464),0)*N$457","v":1.5},{"$f":"IF(O$459>=$C464,MIN(-(SUM($F464:N464)-$E464),($E464*(1-$D$461))*$D464),0)*O$457","v":1.5},{"$f":"IF(P$459>=$C464,MIN(-(SUM($F464:O464)-$E464),($E464*(1-$D$461))*$D464),0)*P$457","v":1.5},{"$f":"IF(Q$459>=$C464,MIN(-(SUM($F464:P464)-$E464),($E464*(1-$D$461))*$D464),0)*Q$457","v":0},{"$f":"IF(R$459>=$C464,MIN(-(SUM($F464:Q464)-$E464),($E464*(1-$D$461))*$D464),0)*R$457","v":0},{"$f":"IF(S$459>=$C464,MIN(-(SUM($F464:R464)-$E464),($E464*(1-$D$461))*$D464),0)*S$457","v":0},{"$f":"IF(T$459>=$C464,MIN(-(SUM($F464:S464)-$E464),($E464*(1-$D$461))*$D464),0)*T$457","v":0},{"$f":"IF(U$459>=$C464,MIN(-(SUM($F464:T464)-$E464),($E464*(1-$D$461))*$D464),0)*U$457","v":0},{"$f":"IF(V$459>=$C464,MIN(-(SUM($F464:U464)-$E464),($E464*(1-$D$461))*$D464),0)*V$457","v":0},{"$f":"IF(W$459>=$C464,MIN(-(SUM($F464:V464)-$E464),($E464*(1-$D$461))*$D464),0)*W$457","v":0},{"$f":"IF(X$459>=$C464,MIN(-(SUM($F464:W464)-$E464),($E464*(1-$D$461))*$D464),0)*X$457","v":0},{"$f":"IF(Y$459>=$C464,MIN(-(SUM($F464:X464)-$E464),($E464*(1-$D$461))*$D464),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C464,MIN(-(SUM($F464:Y464)-$E464),($E464*(1-$D$461))*$D464),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C464,MIN(-(SUM($F464:Z464)-$E464),($E464*(1-$D$461))*$D464),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C464,MIN(-(SUM($F464:AA464)-$E464),($E464*(1-$D$461))*$D464),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C464,MIN(-(SUM($F464:AB464)-$E464),($E464*(1-$D$461))*$D464),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C464,MIN(-(SUM($F464:AC464)-$E464),($E464*(1-$D$461))*$D464),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C464,MIN(-(SUM($F464:AD464)-$E464),($E464*(1-$D$461))*$D464),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C464,MIN(-(SUM($F464:AE464)-$E464),($E464*(1-$D$461))*$D464),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C464,MIN(-(SUM($F464:AF464)-$E464),($E464*(1-$D$461))*$D464),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C464,MIN(-(SUM($F464:AG464)-$E464),($E464*(1-$D$461))*$D464),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C464,MIN(-(SUM($F464:AH464)-$E464),($E464*(1-$D$461))*$D464),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C464,MIN(-(SUM($F464:AI464)-$E464),($E464*(1-$D$461))*$D464),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C464,MIN(-(SUM($F464:AJ464)-$E464),($E464*(1-$D$461))*$D464),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C464,MIN(-(SUM($F464:AK464)-$E464),($E464*(1-$D$461))*$D464),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C464,MIN(-(SUM($F464:AL464)-$E464),($E464*(1-$D$461))*$D464),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C464,MIN(-(SUM($F464:AM464)-$E464),($E464*(1-$D$461))*$D464),0)*AN$457","v":0}]
[null,null,2,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E465*D461","v":0},{"$f":"IF(G$459>=$C465,MIN(-(SUM(F465:$F465)-$E465),($E465*(1-$D$461))*$D465),0)*G$457","v":0},{"$f":"IF(H$459>=$C465,MIN(-(SUM($F465:G465)-$E465),($E465*(1-$D$461))*$D465),0)*H$457","v":0},{"$f":"IF(I$459>=$C465,MIN(-(SUM($F465:H465)-$E465),($E465*(1-$D$461))*$D465),0)*I$457","v":0},{"$f":"IF(J$459>=$C465,MIN(-(SUM($F465:I465)-$E465),($E465*(1-$D$461))*$D465),0)*J$457","v":0},{"$f":"IF(K$459>=$C465,MIN(-(SUM($F465:J465)-$E465),($E465*(1-$D$461))*$D465),0)*K$457","v":0},{"$f":"IF(L$459>=$C465,MIN(-(SUM($F465:K465)-$E465),($E465*(1-$D$461))*$D465),0)*L$457","v":0},{"$f":"IF(M$459>=$C465,MIN(-(SUM($F465:L465)-$E465),($E465*(1-$D$461))*$D465),0)*M$457","v":0},{"$f":"IF(N$459>=$C465,MIN(-(SUM($F465:M465)-$E465),($E465*(1-$D$461))*$D465),0)*N$457","v":0},{"$f":"IF(O$459>=$C465,MIN(-(SUM($F465:N465)-$E465),($E465*(1-$D$461))*$D465),0)*O$457","v":0},{"$f":"IF(P$459>=$C465,MIN(-(SUM($F465:O465)-$E465),($E465*(1-$D$461))*$D465),0)*P$457","v":0},{"$f":"IF(Q$459>=$C465,MIN(-(SUM($F465:P465)-$E465),($E465*(1-$D$461))*$D465),0)*Q$457","v":0},{"$f":"IF(R$459>=$C465,MIN(-(SUM($F465:Q465)-$E465),($E465*(1-$D$461))*$D465),0)*R$457","v":0},{"$f":"IF(S$459>=$C465,MIN(-(SUM($F465:R465)-$E465),($E465*(1-$D$461))*$D465),0)*S$457","v":0},{"$f":"IF(T$459>=$C465,MIN(-(SUM($F465:S465)-$E465),($E465*(1-$D$461))*$D465),0)*T$457","v":0},{"$f":"IF(U$459>=$C465,MIN(-(SUM($F465:T465)-$E465),($E465*(1-$D$461))*$D465),0)*U$457","v":0},{"$f":"IF(V$459>=$C465,MIN(-(SUM($F465:U465)-$E465),($E465*(1-$D$461))*$D465),0)*V$457","v":0},{"$f":"IF(W$459>=$C465,MIN(-(SUM($F465:V465)-$E465),($E465*(1-$D$461))*$D465),0)*W$457","v":0},{"$f":"IF(X$459>=$C465,MIN(-(SUM($F465:W465)-$E465),($E465*(1-$D$461))*$D465),0)*X$457","v":0},{"$f":"IF(Y$459>=$C465,MIN(-(SUM($F465:X465)-$E465),($E465*(1-$D$461))*$D465),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C465,MIN(-(SUM($F465:Y465)-$E465),($E465*(1-$D$461))*$D465),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C465,MIN(-(SUM($F465:Z465)-$E465),($E465*(1-$D$461))*$D465),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C465,MIN(-(SUM($F465:AA465)-$E465),($E465*(1-$D$461))*$D465),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C465,MIN(-(SUM($F465:AB465)-$E465),($E465*(1-$D$461))*$D465),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C465,MIN(-(SUM($F465:AC465)-$E465),($E465*(1-$D$461))*$D465),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C465,MIN(-(SUM($F465:AD465)-$E465),($E465*(1-$D$461))*$D465),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C465,MIN(-(SUM($F465:AE465)-$E465),($E465*(1-$D$461))*$D465),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C465,MIN(-(SUM($F465:AF465)-$E465),($E465*(1-$D$461))*$D465),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C465,MIN(-(SUM($F465:AG465)-$E465),($E465*(1-$D$461))*$D465),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C465,MIN(-(SUM($F465:AH465)-$E465),($E465*(1-$D$461))*$D465),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C465,MIN(-(SUM($F465:AI465)-$E465),($E465*(1-$D$461))*$D465),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C465,MIN(-(SUM($F465:AJ465)-$E465),($E465*(1-$D$461))*$D465),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C465,MIN(-(SUM($F465:AK465)-$E465),($E465*(1-$D$461))*$D465),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C465,MIN(-(SUM($F465:AL465)-$E465),($E465*(1-$D$461))*$D465),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C465,MIN(-(SUM($F465:AM465)-$E465),($E465*(1-$D$461))*$D465),0)*AN$457","v":0}]
[null,null,3,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E466*D461","v":0},{"$f":"IF(G$459>=$C466,MIN(-(SUM(F466:$F466)-$E466),($E466*(1-$D$461))*$D466),0)*G$457","v":0},{"$f":"IF(H$459>=$C466,MIN(-(SUM($F466:G466)-$E466),($E466*(1-$D$461))*$D466),0)*H$457","v":0},{"$f":"IF(I$459>=$C466,MIN(-(SUM($F466:H466)-$E466),($E466*(1-$D$461))*$D466),0)*I$457","v":0},{"$f":"IF(J$459>=$C466,MIN(-(SUM($F466:I466)-$E466),($E466*(1-$D$461))*$D466),0)*J$457","v":0},{"$f":"IF(K$459>=$C466,MIN(-(SUM($F466:J466)-$E466),($E466*(1-$D$461))*$D466),0)*K$457","v":0},{"$f":"IF(L$459>=$C466,MIN(-(SUM($F466:K466)-$E466),($E466*(1-$D$461))*$D466),0)*L$457","v":0},{"$f":"IF(M$459>=$C466,MIN(-(SUM($F466:L466)-$E466),($E466*(1-$D$461))*$D466),0)*M$457","v":0},{"$f":"IF(N$459>=$C466,MIN(-(SUM($F466:M466)-$E466),($E466*(1-$D$461))*$D466),0)*N$457","v":0},{"$f":"IF(O$459>=$C466,MIN(-(SUM($F466:N466)-$E466),($E466*(1-$D$461))*$D466),0)*O$457","v":0},{"$f":"IF(P$459>=$C466,MIN(-(SUM($F466:O466)-$E466),($E466*(1-$D$461))*$D466),0)*P$457","v":0},{"$f":"IF(Q$459>=$C466,MIN(-(SUM($F466:P466)-$E466),($E466*(1-$D$461))*$D466),0)*Q$457","v":0},{"$f":"IF(R$459>=$C466,MIN(-(SUM($F466:Q466)-$E466),($E466*(1-$D$461))*$D466),0)*R$457","v":0},{"$f":"IF(S$459>=$C466,MIN(-(SUM($F466:R466)-$E466),($E466*(1-$D$461))*$D466),0)*S$457","v":0},{"$f":"IF(T$459>=$C466,MIN(-(SUM($F466:S466)-$E466),($E466*(1-$D$461))*$D466),0)*T$457","v":0},{"$f":"IF(U$459>=$C466,MIN(-(SUM($F466:T466)-$E466),($E466*(1-$D$461))*$D466),0)*U$457","v":0},{"$f":"IF(V$459>=$C466,MIN(-(SUM($F466:U466)-$E466),($E466*(1-$D$461))*$D466),0)*V$457","v":0},{"$f":"IF(W$459>=$C466,MIN(-(SUM($F466:V466)-$E466),($E466*(1-$D$461))*$D466),0)*W$457","v":0},{"$f":"IF(X$459>=$C466,MIN(-(SUM($F466:W466)-$E466),($E466*(1-$D$461))*$D466),0)*X$457","v":0},{"$f":"IF(Y$459>=$C466,MIN(-(SUM($F466:X466)-$E466),($E466*(1-$D$461))*$D466),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C466,MIN(-(SUM($F466:Y466)-$E466),($E466*(1-$D$461))*$D466),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C466,MIN(-(SUM($F466:Z466)-$E466),($E466*(1-$D$461))*$D466),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C466,MIN(-(SUM($F466:AA466)-$E466),($E466*(1-$D$461))*$D466),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C466,MIN(-(SUM($F466:AB466)-$E466),($E466*(1-$D$461))*$D466),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C466,MIN(-(SUM($F466:AC466)-$E466),($E466*(1-$D$461))*$D466),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C466,MIN(-(SUM($F466:AD466)-$E466),($E466*(1-$D$461))*$D466),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C466,MIN(-(SUM($F466:AE466)-$E466),($E466*(1-$D$461))*$D466),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C466,MIN(-(SUM($F466:AF466)-$E466),($E466*(1-$D$461))*$D466),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C466,MIN(-(SUM($F466:AG466)-$E466),($E466*(1-$D$461))*$D466),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C466,MIN(-(SUM($F466:AH466)-$E466),($E466*(1-$D$461))*$D466),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C466,MIN(-(SUM($F466:AI466)-$E466),($E466*(1-$D$461))*$D466),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C466,MIN(-(SUM($F466:AJ466)-$E466),($E466*(1-$D$461))*$D466),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C466,MIN(-(SUM($F466:AK466)-$E466),($E466*(1-$D$461))*$D466),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C466,MIN(-(SUM($F466:AL466)-$E466),($E466*(1-$D$461))*$D466),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C466,MIN(-(SUM($F466:AM466)-$E466),($E466*(1-$D$461))*$D466),0)*AN$457","v":0}]
[null,null,4,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E467*D461","v":0},{"$f":"IF(G$459>=$C467,MIN(-(SUM(F467:$F467)-$E467),($E467*(1-$D$461))*$D467),0)*G$457","v":0},{"$f":"IF(H$459>=$C467,MIN(-(SUM($F467:G467)-$E467),($E467*(1-$D$461))*$D467),0)*H$457","v":0},{"$f":"IF(I$459>=$C467,MIN(-(SUM($F467:H467)-$E467),($E467*(1-$D$461))*$D467),0)*I$457","v":0},{"$f":"IF(J$459>=$C467,MIN(-(SUM($F467:I467)-$E467),($E467*(1-$D$461))*$D467),0)*J$457","v":0},{"$f":"IF(K$459>=$C467,MIN(-(SUM($F467:J467)-$E467),($E467*(1-$D$461))*$D467),0)*K$457","v":0},{"$f":"IF(L$459>=$C467,MIN(-(SUM($F467:K467)-$E467),($E467*(1-$D$461))*$D467),0)*L$457","v":0},{"$f":"IF(M$459>=$C467,MIN(-(SUM($F467:L467)-$E467),($E467*(1-$D$461))*$D467),0)*M$457","v":0},{"$f":"IF(N$459>=$C467,MIN(-(SUM($F467:M467)-$E467),($E467*(1-$D$461))*$D467),0)*N$457","v":0},{"$f":"IF(O$459>=$C467,MIN(-(SUM($F467:N467)-$E467),($E467*(1-$D$461))*$D467),0)*O$457","v":0},{"$f":"IF(P$459>=$C467,MIN(-(SUM($F467:O467)-$E467),($E467*(1-$D$461))*$D467),0)*P$457","v":0},{"$f":"IF(Q$459>=$C467,MIN(-(SUM($F467:P467)-$E467),($E467*(1-$D$461))*$D467),0)*Q$457","v":0},{"$f":"IF(R$459>=$C467,MIN(-(SUM($F467:Q467)-$E467),($E467*(1-$D$461))*$D467),0)*R$457","v":0},{"$f":"IF(S$459>=$C467,MIN(-(SUM($F467:R467)-$E467),($E467*(1-$D$461))*$D467),0)*S$457","v":0},{"$f":"IF(T$459>=$C467,MIN(-(SUM($F467:S467)-$E467),($E467*(1-$D$461))*$D467),0)*T$457","v":0},{"$f":"IF(U$459>=$C467,MIN(-(SUM($F467:T467)-$E467),($E467*(1-$D$461))*$D467),0)*U$457","v":0},{"$f":"IF(V$459>=$C467,MIN(-(SUM($F467:U467)-$E467),($E467*(1-$D$461))*$D467),0)*V$457","v":0},{"$f":"IF(W$459>=$C467,MIN(-(SUM($F467:V467)-$E467),($E467*(1-$D$461))*$D467),0)*W$457","v":0},{"$f":"IF(X$459>=$C467,MIN(-(SUM($F467:W467)-$E467),($E467*(1-$D$461))*$D467),0)*X$457","v":0},{"$f":"IF(Y$459>=$C467,MIN(-(SUM($F467:X467)-$E467),($E467*(1-$D$461))*$D467),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C467,MIN(-(SUM($F467:Y467)-$E467),($E467*(1-$D$461))*$D467),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C467,MIN(-(SUM($F467:Z467)-$E467),($E467*(1-$D$461))*$D467),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C467,MIN(-(SUM($F467:AA467)-$E467),($E467*(1-$D$461))*$D467),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C467,MIN(-(SUM($F467:AB467)-$E467),($E467*(1-$D$461))*$D467),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C467,MIN(-(SUM($F467:AC467)-$E467),($E467*(1-$D$461))*$D467),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C467,MIN(-(SUM($F467:AD467)-$E467),($E467*(1-$D$461))*$D467),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C467,MIN(-(SUM($F467:AE467)-$E467),($E467*(1-$D$461))*$D467),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C467,MIN(-(SUM($F467:AF467)-$E467),($E467*(1-$D$461))*$D467),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C467,MIN(-(SUM($F467:AG467)-$E467),($E467*(1-$D$461))*$D467),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C467,MIN(-(SUM($F467:AH467)-$E467),($E467*(1-$D$461))*$D467),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C467,MIN(-(SUM($F467:AI467)-$E467),($E467*(1-$D$461))*$D467),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C467,MIN(-(SUM($F467:AJ467)-$E467),($E467*(1-$D$461))*$D467),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C467,MIN(-(SUM($F467:AK467)-$E467),($E467*(1-$D$461))*$D467),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C467,MIN(-(SUM($F467:AL467)-$E467),($E467*(1-$D$461))*$D467),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C467,MIN(-(SUM($F467:AM467)-$E467),($E467*(1-$D$461))*$D467),0)*AN$457","v":0}]
[null,null,5,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E468*D461","v":0},{"$f":"IF(G$459>=$C468,MIN(-(SUM(F468:$F468)-$E468),($E468*(1-$D$461))*$D468),0)*G$457","v":0},{"$f":"IF(H$459>=$C468,MIN(-(SUM($F468:G468)-$E468),($E468*(1-$D$461))*$D468),0)*H$457","v":0},{"$f":"IF(I$459>=$C468,MIN(-(SUM($F468:H468)-$E468),($E468*(1-$D$461))*$D468),0)*I$457","v":0},{"$f":"IF(J$459>=$C468,MIN(-(SUM($F468:I468)-$E468),($E468*(1-$D$461))*$D468),0)*J$457","v":0},{"$f":"IF(K$459>=$C468,MIN(-(SUM($F468:J468)-$E468),($E468*(1-$D$461))*$D468),0)*K$457","v":0},{"$f":"IF(L$459>=$C468,MIN(-(SUM($F468:K468)-$E468),($E468*(1-$D$461))*$D468),0)*L$457","v":0},{"$f":"IF(M$459>=$C468,MIN(-(SUM($F468:L468)-$E468),($E468*(1-$D$461))*$D468),0)*M$457","v":0},{"$f":"IF(N$459>=$C468,MIN(-(SUM($F468:M468)-$E468),($E468*(1-$D$461))*$D468),0)*N$457","v":0},{"$f":"IF(O$459>=$C468,MIN(-(SUM($F468:N468)-$E468),($E468*(1-$D$461))*$D468),0)*O$457","v":0},{"$f":"IF(P$459>=$C468,MIN(-(SUM($F468:O468)-$E468),($E468*(1-$D$461))*$D468),0)*P$457","v":0},{"$f":"IF(Q$459>=$C468,MIN(-(SUM($F468:P468)-$E468),($E468*(1-$D$461))*$D468),0)*Q$457","v":0},{"$f":"IF(R$459>=$C468,MIN(-(SUM($F468:Q468)-$E468),($E468*(1-$D$461))*$D468),0)*R$457","v":0},{"$f":"IF(S$459>=$C468,MIN(-(SUM($F468:R468)-$E468),($E468*(1-$D$461))*$D468),0)*S$457","v":0},{"$f":"IF(T$459>=$C468,MIN(-(SUM($F468:S468)-$E468),($E468*(1-$D$461))*$D468),0)*T$457","v":0},{"$f":"IF(U$459>=$C468,MIN(-(SUM($F468:T468)-$E468),($E468*(1-$D$461))*$D468),0)*U$457","v":0},{"$f":"IF(V$459>=$C468,MIN(-(SUM($F468:U468)-$E468),($E468*(1-$D$461))*$D468),0)*V$457","v":0},{"$f":"IF(W$459>=$C468,MIN(-(SUM($F468:V468)-$E468),($E468*(1-$D$461))*$D468),0)*W$457","v":0},{"$f":"IF(X$459>=$C468,MIN(-(SUM($F468:W468)-$E468),($E468*(1-$D$461))*$D468),0)*X$457","v":0},{"$f":"IF(Y$459>=$C468,MIN(-(SUM($F468:X468)-$E468),($E468*(1-$D$461))*$D468),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C468,MIN(-(SUM($F468:Y468)-$E468),($E468*(1-$D$461))*$D468),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C468,MIN(-(SUM($F468:Z468)-$E468),($E468*(1-$D$461))*$D468),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C468,MIN(-(SUM($F468:AA468)-$E468),($E468*(1-$D$461))*$D468),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C468,MIN(-(SUM($F468:AB468)-$E468),($E468*(1-$D$461))*$D468),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C468,MIN(-(SUM($F468:AC468)-$E468),($E468*(1-$D$461))*$D468),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C468,MIN(-(SUM($F468:AD468)-$E468),($E468*(1-$D$461))*$D468),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C468,MIN(-(SUM($F468:AE468)-$E468),($E468*(1-$D$461))*$D468),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C468,MIN(-(SUM($F468:AF468)-$E468),($E468*(1-$D$461))*$D468),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C468,MIN(-(SUM($F468:AG468)-$E468),($E468*(1-$D$461))*$D468),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C468,MIN(-(SUM($F468:AH468)-$E468),($E468*(1-$D$461))*$D468),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C468,MIN(-(SUM($F468:AI468)-$E468),($E468*(1-$D$461))*$D468),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C468,MIN(-(SUM($F468:AJ468)-$E468),($E468*(1-$D$461))*$D468),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C468,MIN(-(SUM($F468:AK468)-$E468),($E468*(1-$D$461))*$D468),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C468,MIN(-(SUM($F468:AL468)-$E468),($E468*(1-$D$461))*$D468),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C468,MIN(-(SUM($F468:AM468)-$E468),($E468*(1-$D$461))*$D468),0)*AN$457","v":0}]
[null,null,6,{"$f":"Inputs!$D$263","v":0.1},15,{"$f":"E469*D461","v":0},{"$f":"IF(G$459>=$C469,MIN(-(SUM(F469:$F469)-$E469),($E469*(1-$D$461))*$D469),0)*G$457","v":0},{"$f":"IF(H$459>=$C469,MIN(-(SUM($F469:G469)-$E469),($E469*(1-$D$461))*$D469),0)*H$457","v":0},{"$f":"IF(I$459>=$C469,MIN(-(SUM($F469:H469)-$E469),($E469*(1-$D$461))*$D469),0)*I$457","v":0},{"$f":"IF(J$459>=$C469,MIN(-(SUM($F469:I469)-$E469),($E469*(1-$D$461))*$D469),0)*J$457","v":0},{"$f":"IF(K$459>=$C469,MIN(-(SUM($F469:J469)-$E469),($E469*(1-$D$461))*$D469),0)*K$457","v":0},{"$f":"IF(L$459>=$C469,MIN(-(SUM($F469:K469)-$E469),($E469*(1-$D$461))*$D469),0)*L$457","v":1.5},{"$f":"IF(M$459>=$C469,MIN(-(SUM($F469:L469)-$E469),($E469*(1-$D$461))*$D469),0)*M$457","v":1.5},{"$f":"IF(N$459>=$C469,MIN(-(SUM($F469:M469)-$E469),($E469*(1-$D$461))*$D469),0)*N$457","v":1.5},{"$f":"IF(O$459>=$C469,MIN(-(SUM($F469:N469)-$E469),($E469*(1-$D$461))*$D469),0)*O$457","v":1.5},{"$f":"IF(P$459>=$C469,MIN(-(SUM($F469:O469)-$E469),($E469*(1-$D$461))*$D469),0)*P$457","v":1.5},{"$f":"IF(Q$459>=$C469,MIN(-(SUM($F469:P469)-$E469),($E469*(1-$D$461))*$D469),0)*Q$457","v":1.5},{"$f":"IF(R$459>=$C469,MIN(-(SUM($F469:Q469)-$E469),($E469*(1-$D$461))*$D469),0)*R$457","v":1.5},{"$f":"IF(S$459>=$C469,MIN(-(SUM($F469:R469)-$E469),($E469*(1-$D$461))*$D469),0)*S$457","v":1.5},{"$f":"IF(T$459>=$C469,MIN(-(SUM($F469:S469)-$E469),($E469*(1-$D$461))*$D469),0)*T$457","v":1.5},{"$f":"IF(U$459>=$C469,MIN(-(SUM($F469:T469)-$E469),($E469*(1-$D$461))*$D469),0)*U$457","v":1.5},{"$f":"IF(V$459>=$C469,MIN(-(SUM($F469:U469)-$E469),($E469*(1-$D$461))*$D469),0)*V$457","v":0},{"$f":"IF(W$459>=$C469,MIN(-(SUM($F469:V469)-$E469),($E469*(1-$D$461))*$D469),0)*W$457","v":0},{"$f":"IF(X$459>=$C469,MIN(-(SUM($F469:W469)-$E469),($E469*(1-$D$461))*$D469),0)*X$457","v":0},{"$f":"IF(Y$459>=$C469,MIN(-(SUM($F469:X469)-$E469),($E469*(1-$D$461))*$D469),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C469,MIN(-(SUM($F469:Y469)-$E469),($E469*(1-$D$461))*$D469),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C469,MIN(-(SUM($F469:Z469)-$E469),($E469*(1-$D$461))*$D469),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C469,MIN(-(SUM($F469:AA469)-$E469),($E469*(1-$D$461))*$D469),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C469,MIN(-(SUM($F469:AB469)-$E469),($E469*(1-$D$461))*$D469),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C469,MIN(-(SUM($F469:AC469)-$E469),($E469*(1-$D$461))*$D469),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C469,MIN(-(SUM($F469:AD469)-$E469),($E469*(1-$D$461))*$D469),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C469,MIN(-(SUM($F469:AE469)-$E469),($E469*(1-$D$461))*$D469),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C469,MIN(-(SUM($F469:AF469)-$E469),($E469*(1-$D$461))*$D469),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C469,MIN(-(SUM($F469:AG469)-$E469),($E469*(1-$D$461))*$D469),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C469,MIN(-(SUM($F469:AH469)-$E469),($E469*(1-$D$461))*$D469),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C469,MIN(-(SUM($F469:AI469)-$E469),($E469*(1-$D$461))*$D469),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C469,MIN(-(SUM($F469:AJ469)-$E469),($E469*(1-$D$461))*$D469),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C469,MIN(-(SUM($F469:AK469)-$E469),($E469*(1-$D$461))*$D469),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C469,MIN(-(SUM($F469:AL469)-$E469),($E469*(1-$D$461))*$D469),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C469,MIN(-(SUM($F469:AM469)-$E469),($E469*(1-$D$461))*$D469),0)*AN$457","v":0}]
[null,null,7,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E470*D461","v":0},{"$f":"IF(G$459>=$C470,MIN(-(SUM(F470:$F470)-$E470),($E470*(1-$D$461))*$D470),0)*G$457","v":0},{"$f":"IF(H$459>=$C470,MIN(-(SUM($F470:G470)-$E470),($E470*(1-$D$461))*$D470),0)*H$457","v":0},{"$f":"IF(I$459>=$C470,MIN(-(SUM($F470:H470)-$E470),($E470*(1-$D$461))*$D470),0)*I$457","v":0},{"$f":"IF(J$459>=$C470,MIN(-(SUM($F470:I470)-$E470),($E470*(1-$D$461))*$D470),0)*J$457","v":0},{"$f":"IF(K$459>=$C470,MIN(-(SUM($F470:J470)-$E470),($E470*(1-$D$461))*$D470),0)*K$457","v":0},{"$f":"IF(L$459>=$C470,MIN(-(SUM($F470:K470)-$E470),($E470*(1-$D$461))*$D470),0)*L$457","v":0},{"$f":"IF(M$459>=$C470,MIN(-(SUM($F470:L470)-$E470),($E470*(1-$D$461))*$D470),0)*M$457","v":0},{"$f":"IF(N$459>=$C470,MIN(-(SUM($F470:M470)-$E470),($E470*(1-$D$461))*$D470),0)*N$457","v":0},{"$f":"IF(O$459>=$C470,MIN(-(SUM($F470:N470)-$E470),($E470*(1-$D$461))*$D470),0)*O$457","v":0},{"$f":"IF(P$459>=$C470,MIN(-(SUM($F470:O470)-$E470),($E470*(1-$D$461))*$D470),0)*P$457","v":0},{"$f":"IF(Q$459>=$C470,MIN(-(SUM($F470:P470)-$E470),($E470*(1-$D$461))*$D470),0)*Q$457","v":0},{"$f":"IF(R$459>=$C470,MIN(-(SUM($F470:Q470)-$E470),($E470*(1-$D$461))*$D470),0)*R$457","v":0},{"$f":"IF(S$459>=$C470,MIN(-(SUM($F470:R470)-$E470),($E470*(1-$D$461))*$D470),0)*S$457","v":0},{"$f":"IF(T$459>=$C470,MIN(-(SUM($F470:S470)-$E470),($E470*(1-$D$461))*$D470),0)*T$457","v":0},{"$f":"IF(U$459>=$C470,MIN(-(SUM($F470:T470)-$E470),($E470*(1-$D$461))*$D470),0)*U$457","v":0},{"$f":"IF(V$459>=$C470,MIN(-(SUM($F470:U470)-$E470),($E470*(1-$D$461))*$D470),0)*V$457","v":0},{"$f":"IF(W$459>=$C470,MIN(-(SUM($F470:V470)-$E470),($E470*(1-$D$461))*$D470),0)*W$457","v":0},{"$f":"IF(X$459>=$C470,MIN(-(SUM($F470:W470)-$E470),($E470*(1-$D$461))*$D470),0)*X$457","v":0},{"$f":"IF(Y$459>=$C470,MIN(-(SUM($F470:X470)-$E470),($E470*(1-$D$461))*$D470),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C470,MIN(-(SUM($F470:Y470)-$E470),($E470*(1-$D$461))*$D470),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C470,MIN(-(SUM($F470:Z470)-$E470),($E470*(1-$D$461))*$D470),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C470,MIN(-(SUM($F470:AA470)-$E470),($E470*(1-$D$461))*$D470),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C470,MIN(-(SUM($F470:AB470)-$E470),($E470*(1-$D$461))*$D470),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C470,MIN(-(SUM($F470:AC470)-$E470),($E470*(1-$D$461))*$D470),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C470,MIN(-(SUM($F470:AD470)-$E470),($E470*(1-$D$461))*$D470),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C470,MIN(-(SUM($F470:AE470)-$E470),($E470*(1-$D$461))*$D470),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C470,MIN(-(SUM($F470:AF470)-$E470),($E470*(1-$D$461))*$D470),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C470,MIN(-(SUM($F470:AG470)-$E470),($E470*(1-$D$461))*$D470),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C470,MIN(-(SUM($F470:AH470)-$E470),($E470*(1-$D$461))*$D470),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C470,MIN(-(SUM($F470:AI470)-$E470),($E470*(1-$D$461))*$D470),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C470,MIN(-(SUM($F470:AJ470)-$E470),($E470*(1-$D$461))*$D470),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C470,MIN(-(SUM($F470:AK470)-$E470),($E470*(1-$D$461))*$D470),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C470,MIN(-(SUM($F470:AL470)-$E470),($E470*(1-$D$461))*$D470),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C470,MIN(-(SUM($F470:AM470)-$E470),($E470*(1-$D$461))*$D470),0)*AN$457","v":0}]
[null,null,8,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E471*D461","v":0},{"$f":"IF(G$459>=$C471,MIN(-(SUM(F471:$F471)-$E471),($E471*(1-$D$461))*$D471),0)*G$457","v":0},{"$f":"IF(H$459>=$C471,MIN(-(SUM($F471:G471)-$E471),($E471*(1-$D$461))*$D471),0)*H$457","v":0},{"$f":"IF(I$459>=$C471,MIN(-(SUM($F471:H471)-$E471),($E471*(1-$D$461))*$D471),0)*I$457","v":0},{"$f":"IF(J$459>=$C471,MIN(-(SUM($F471:I471)-$E471),($E471*(1-$D$461))*$D471),0)*J$457","v":0},{"$f":"IF(K$459>=$C471,MIN(-(SUM($F471:J471)-$E471),($E471*(1-$D$461))*$D471),0)*K$457","v":0},{"$f":"IF(L$459>=$C471,MIN(-(SUM($F471:K471)-$E471),($E471*(1-$D$461))*$D471),0)*L$457","v":0},{"$f":"IF(M$459>=$C471,MIN(-(SUM($F471:L471)-$E471),($E471*(1-$D$461))*$D471),0)*M$457","v":0},{"$f":"IF(N$459>=$C471,MIN(-(SUM($F471:M471)-$E471),($E471*(1-$D$461))*$D471),0)*N$457","v":0},{"$f":"IF(O$459>=$C471,MIN(-(SUM($F471:N471)-$E471),($E471*(1-$D$461))*$D471),0)*O$457","v":0},{"$f":"IF(P$459>=$C471,MIN(-(SUM($F471:O471)-$E471),($E471*(1-$D$461))*$D471),0)*P$457","v":0},{"$f":"IF(Q$459>=$C471,MIN(-(SUM($F471:P471)-$E471),($E471*(1-$D$461))*$D471),0)*Q$457","v":0},{"$f":"IF(R$459>=$C471,MIN(-(SUM($F471:Q471)-$E471),($E471*(1-$D$461))*$D471),0)*R$457","v":0},{"$f":"IF(S$459>=$C471,MIN(-(SUM($F471:R471)-$E471),($E471*(1-$D$461))*$D471),0)*S$457","v":0},{"$f":"IF(T$459>=$C471,MIN(-(SUM($F471:S471)-$E471),($E471*(1-$D$461))*$D471),0)*T$457","v":0},{"$f":"IF(U$459>=$C471,MIN(-(SUM($F471:T471)-$E471),($E471*(1-$D$461))*$D471),0)*U$457","v":0},{"$f":"IF(V$459>=$C471,MIN(-(SUM($F471:U471)-$E471),($E471*(1-$D$461))*$D471),0)*V$457","v":0},{"$f":"IF(W$459>=$C471,MIN(-(SUM($F471:V471)-$E471),($E471*(1-$D$461))*$D471),0)*W$457","v":0},{"$f":"IF(X$459>=$C471,MIN(-(SUM($F471:W471)-$E471),($E471*(1-$D$461))*$D471),0)*X$457","v":0},{"$f":"IF(Y$459>=$C471,MIN(-(SUM($F471:X471)-$E471),($E471*(1-$D$461))*$D471),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C471,MIN(-(SUM($F471:Y471)-$E471),($E471*(1-$D$461))*$D471),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C471,MIN(-(SUM($F471:Z471)-$E471),($E471*(1-$D$461))*$D471),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C471,MIN(-(SUM($F471:AA471)-$E471),($E471*(1-$D$461))*$D471),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C471,MIN(-(SUM($F471:AB471)-$E471),($E471*(1-$D$461))*$D471),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C471,MIN(-(SUM($F471:AC471)-$E471),($E471*(1-$D$461))*$D471),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C471,MIN(-(SUM($F471:AD471)-$E471),($E471*(1-$D$461))*$D471),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C471,MIN(-(SUM($F471:AE471)-$E471),($E471*(1-$D$461))*$D471),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C471,MIN(-(SUM($F471:AF471)-$E471),($E471*(1-$D$461))*$D471),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C471,MIN(-(SUM($F471:AG471)-$E471),($E471*(1-$D$461))*$D471),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C471,MIN(-(SUM($F471:AH471)-$E471),($E471*(1-$D$461))*$D471),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C471,MIN(-(SUM($F471:AI471)-$E471),($E471*(1-$D$461))*$D471),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C471,MIN(-(SUM($F471:AJ471)-$E471),($E471*(1-$D$461))*$D471),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C471,MIN(-(SUM($F471:AK471)-$E471),($E471*(1-$D$461))*$D471),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C471,MIN(-(SUM($F471:AL471)-$E471),($E471*(1-$D$461))*$D471),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C471,MIN(-(SUM($F471:AM471)-$E471),($E471*(1-$D$461))*$D471),0)*AN$457","v":0}]
[null,null,9,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E472*D461","v":0},{"$f":"IF(G$459>=$C472,MIN(-(SUM(F472:$F472)-$E472),($E472*(1-$D$461))*$D472),0)*G$457","v":0},{"$f":"IF(H$459>=$C472,MIN(-(SUM($F472:G472)-$E472),($E472*(1-$D$461))*$D472),0)*H$457","v":0},{"$f":"IF(I$459>=$C472,MIN(-(SUM($F472:H472)-$E472),($E472*(1-$D$461))*$D472),0)*I$457","v":0},{"$f":"IF(J$459>=$C472,MIN(-(SUM($F472:I472)-$E472),($E472*(1-$D$461))*$D472),0)*J$457","v":0},{"$f":"IF(K$459>=$C472,MIN(-(SUM($F472:J472)-$E472),($E472*(1-$D$461))*$D472),0)*K$457","v":0},{"$f":"IF(L$459>=$C472,MIN(-(SUM($F472:K472)-$E472),($E472*(1-$D$461))*$D472),0)*L$457","v":0},{"$f":"IF(M$459>=$C472,MIN(-(SUM($F472:L472)-$E472),($E472*(1-$D$461))*$D472),0)*M$457","v":0},{"$f":"IF(N$459>=$C472,MIN(-(SUM($F472:M472)-$E472),($E472*(1-$D$461))*$D472),0)*N$457","v":0},{"$f":"IF(O$459>=$C472,MIN(-(SUM($F472:N472)-$E472),($E472*(1-$D$461))*$D472),0)*O$457","v":0},{"$f":"IF(P$459>=$C472,MIN(-(SUM($F472:O472)-$E472),($E472*(1-$D$461))*$D472),0)*P$457","v":0},{"$f":"IF(Q$459>=$C472,MIN(-(SUM($F472:P472)-$E472),($E472*(1-$D$461))*$D472),0)*Q$457","v":0},{"$f":"IF(R$459>=$C472,MIN(-(SUM($F472:Q472)-$E472),($E472*(1-$D$461))*$D472),0)*R$457","v":0},{"$f":"IF(S$459>=$C472,MIN(-(SUM($F472:R472)-$E472),($E472*(1-$D$461))*$D472),0)*S$457","v":0},{"$f":"IF(T$459>=$C472,MIN(-(SUM($F472:S472)-$E472),($E472*(1-$D$461))*$D472),0)*T$457","v":0},{"$f":"IF(U$459>=$C472,MIN(-(SUM($F472:T472)-$E472),($E472*(1-$D$461))*$D472),0)*U$457","v":0},{"$f":"IF(V$459>=$C472,MIN(-(SUM($F472:U472)-$E472),($E472*(1-$D$461))*$D472),0)*V$457","v":0},{"$f":"IF(W$459>=$C472,MIN(-(SUM($F472:V472)-$E472),($E472*(1-$D$461))*$D472),0)*W$457","v":0},{"$f":"IF(X$459>=$C472,MIN(-(SUM($F472:W472)-$E472),($E472*(1-$D$461))*$D472),0)*X$457","v":0},{"$f":"IF(Y$459>=$C472,MIN(-(SUM($F472:X472)-$E472),($E472*(1-$D$461))*$D472),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C472,MIN(-(SUM($F472:Y472)-$E472),($E472*(1-$D$461))*$D472),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C472,MIN(-(SUM($F472:Z472)-$E472),($E472*(1-$D$461))*$D472),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C472,MIN(-(SUM($F472:AA472)-$E472),($E472*(1-$D$461))*$D472),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C472,MIN(-(SUM($F472:AB472)-$E472),($E472*(1-$D$461))*$D472),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C472,MIN(-(SUM($F472:AC472)-$E472),($E472*(1-$D$461))*$D472),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C472,MIN(-(SUM($F472:AD472)-$E472),($E472*(1-$D$461))*$D472),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C472,MIN(-(SUM($F472:AE472)-$E472),($E472*(1-$D$461))*$D472),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C472,MIN(-(SUM($F472:AF472)-$E472),($E472*(1-$D$461))*$D472),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C472,MIN(-(SUM($F472:AG472)-$E472),($E472*(1-$D$461))*$D472),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C472,MIN(-(SUM($F472:AH472)-$E472),($E472*(1-$D$461))*$D472),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C472,MIN(-(SUM($F472:AI472)-$E472),($E472*(1-$D$461))*$D472),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C472,MIN(-(SUM($F472:AJ472)-$E472),($E472*(1-$D$461))*$D472),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C472,MIN(-(SUM($F472:AK472)-$E472),($E472*(1-$D$461))*$D472),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C472,MIN(-(SUM($F472:AL472)-$E472),($E472*(1-$D$461))*$D472),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C472,MIN(-(SUM($F472:AM472)-$E472),($E472*(1-$D$461))*$D472),0)*AN$457","v":0}]
[null,null,10,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E473*D461","v":0},{"$f":"IF(G$459>=$C473,MIN(-(SUM(F473:$F473)-$E473),($E473*(1-$D$461))*$D473),0)*G$457","v":0},{"$f":"IF(H$459>=$C473,MIN(-(SUM($F473:G473)-$E473),($E473*(1-$D$461))*$D473),0)*H$457","v":0},{"$f":"IF(I$459>=$C473,MIN(-(SUM($F473:H473)-$E473),($E473*(1-$D$461))*$D473),0)*I$457","v":0},{"$f":"IF(J$459>=$C473,MIN(-(SUM($F473:I473)-$E473),($E473*(1-$D$461))*$D473),0)*J$457","v":0},{"$f":"IF(K$459>=$C473,MIN(-(SUM($F473:J473)-$E473),($E473*(1-$D$461))*$D473),0)*K$457","v":0},{"$f":"IF(L$459>=$C473,MIN(-(SUM($F473:K473)-$E473),($E473*(1-$D$461))*$D473),0)*L$457","v":0},{"$f":"IF(M$459>=$C473,MIN(-(SUM($F473:L473)-$E473),($E473*(1-$D$461))*$D473),0)*M$457","v":0},{"$f":"IF(N$459>=$C473,MIN(-(SUM($F473:M473)-$E473),($E473*(1-$D$461))*$D473),0)*N$457","v":0},{"$f":"IF(O$459>=$C473,MIN(-(SUM($F473:N473)-$E473),($E473*(1-$D$461))*$D473),0)*O$457","v":0},{"$f":"IF(P$459>=$C473,MIN(-(SUM($F473:O473)-$E473),($E473*(1-$D$461))*$D473),0)*P$457","v":0},{"$f":"IF(Q$459>=$C473,MIN(-(SUM($F473:P473)-$E473),($E473*(1-$D$461))*$D473),0)*Q$457","v":0},{"$f":"IF(R$459>=$C473,MIN(-(SUM($F473:Q473)-$E473),($E473*(1-$D$461))*$D473),0)*R$457","v":0},{"$f":"IF(S$459>=$C473,MIN(-(SUM($F473:R473)-$E473),($E473*(1-$D$461))*$D473),0)*S$457","v":0},{"$f":"IF(T$459>=$C473,MIN(-(SUM($F473:S473)-$E473),($E473*(1-$D$461))*$D473),0)*T$457","v":0},{"$f":"IF(U$459>=$C473,MIN(-(SUM($F473:T473)-$E473),($E473*(1-$D$461))*$D473),0)*U$457","v":0},{"$f":"IF(V$459>=$C473,MIN(-(SUM($F473:U473)-$E473),($E473*(1-$D$461))*$D473),0)*V$457","v":0},{"$f":"IF(W$459>=$C473,MIN(-(SUM($F473:V473)-$E473),($E473*(1-$D$461))*$D473),0)*W$457","v":0},{"$f":"IF(X$459>=$C473,MIN(-(SUM($F473:W473)-$E473),($E473*(1-$D$461))*$D473),0)*X$457","v":0},{"$f":"IF(Y$459>=$C473,MIN(-(SUM($F473:X473)-$E473),($E473*(1-$D$461))*$D473),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C473,MIN(-(SUM($F473:Y473)-$E473),($E473*(1-$D$461))*$D473),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C473,MIN(-(SUM($F473:Z473)-$E473),($E473*(1-$D$461))*$D473),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C473,MIN(-(SUM($F473:AA473)-$E473),($E473*(1-$D$461))*$D473),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C473,MIN(-(SUM($F473:AB473)-$E473),($E473*(1-$D$461))*$D473),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C473,MIN(-(SUM($F473:AC473)-$E473),($E473*(1-$D$461))*$D473),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C473,MIN(-(SUM($F473:AD473)-$E473),($E473*(1-$D$461))*$D473),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C473,MIN(-(SUM($F473:AE473)-$E473),($E473*(1-$D$461))*$D473),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C473,MIN(-(SUM($F473:AF473)-$E473),($E473*(1-$D$461))*$D473),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C473,MIN(-(SUM($F473:AG473)-$E473),($E473*(1-$D$461))*$D473),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C473,MIN(-(SUM($F473:AH473)-$E473),($E473*(1-$D$461))*$D473),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C473,MIN(-(SUM($F473:AI473)-$E473),($E473*(1-$D$461))*$D473),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C473,MIN(-(SUM($F473:AJ473)-$E473),($E473*(1-$D$461))*$D473),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C473,MIN(-(SUM($F473:AK473)-$E473),($E473*(1-$D$461))*$D473),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C473,MIN(-(SUM($F473:AL473)-$E473),($E473*(1-$D$461))*$D473),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C473,MIN(-(SUM($F473:AM473)-$E473),($E473*(1-$D$461))*$D473),0)*AN$457","v":0}]
[null,null,11,{"$f":"Inputs!$D$263","v":0.1},15,{"$f":"E474*D461","v":0},{"$f":"IF(G$459>=$C474,MIN(-(SUM(F474:$F474)-$E474),($E474*(1-$D$461))*$D474),0)*G$457","v":0},{"$f":"IF(H$459>=$C474,MIN(-(SUM($F474:G474)-$E474),($E474*(1-$D$461))*$D474),0)*H$457","v":0},{"$f":"IF(I$459>=$C474,MIN(-(SUM($F474:H474)-$E474),($E474*(1-$D$461))*$D474),0)*I$457","v":0},{"$f":"IF(J$459>=$C474,MIN(-(SUM($F474:I474)-$E474),($E474*(1-$D$461))*$D474),0)*J$457","v":0},{"$f":"IF(K$459>=$C474,MIN(-(SUM($F474:J474)-$E474),($E474*(1-$D$461))*$D474),0)*K$457","v":0},{"$f":"IF(L$459>=$C474,MIN(-(SUM($F474:K474)-$E474),($E474*(1-$D$461))*$D474),0)*L$457","v":0},{"$f":"IF(M$459>=$C474,MIN(-(SUM($F474:L474)-$E474),($E474*(1-$D$461))*$D474),0)*M$457","v":0},{"$f":"IF(N$459>=$C474,MIN(-(SUM($F474:M474)-$E474),($E474*(1-$D$461))*$D474),0)*N$457","v":0},{"$f":"IF(O$459>=$C474,MIN(-(SUM($F474:N474)-$E474),($E474*(1-$D$461))*$D474),0)*O$457","v":0},{"$f":"IF(P$459>=$C474,MIN(-(SUM($F474:O474)-$E474),($E474*(1-$D$461))*$D474),0)*P$457","v":0},{"$f":"IF(Q$459>=$C474,MIN(-(SUM($F474:P474)-$E474),($E474*(1-$D$461))*$D474),0)*Q$457","v":1.5},{"$f":"IF(R$459>=$C474,MIN(-(SUM($F474:Q474)-$E474),($E474*(1-$D$461))*$D474),0)*R$457","v":1.5},{"$f":"IF(S$459>=$C474,MIN(-(SUM($F474:R474)-$E474),($E474*(1-$D$461))*$D474),0)*S$457","v":1.5},{"$f":"IF(T$459>=$C474,MIN(-(SUM($F474:S474)-$E474),($E474*(1-$D$461))*$D474),0)*T$457","v":1.5},{"$f":"IF(U$459>=$C474,MIN(-(SUM($F474:T474)-$E474),($E474*(1-$D$461))*$D474),0)*U$457","v":1.5},{"$f":"IF(V$459>=$C474,MIN(-(SUM($F474:U474)-$E474),($E474*(1-$D$461))*$D474),0)*V$457","v":1.5},{"$f":"IF(W$459>=$C474,MIN(-(SUM($F474:V474)-$E474),($E474*(1-$D$461))*$D474),0)*W$457","v":1.5},{"$f":"IF(X$459>=$C474,MIN(-(SUM($F474:W474)-$E474),($E474*(1-$D$461))*$D474),0)*X$457","v":1.5},{"$f":"IF(Y$459>=$C474,MIN(-(SUM($F474:X474)-$E474),($E474*(1-$D$461))*$D474),0)*Y$457","v":1.5},{"$f":"IF(Z$459>=$C474,MIN(-(SUM($F474:Y474)-$E474),($E474*(1-$D$461))*$D474),0)*Z$457","v":1.5},{"$f":"IF(AA$459>=$C474,MIN(-(SUM($F474:Z474)-$E474),($E474*(1-$D$461))*$D474),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C474,MIN(-(SUM($F474:AA474)-$E474),($E474*(1-$D$461))*$D474),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C474,MIN(-(SUM($F474:AB474)-$E474),($E474*(1-$D$461))*$D474),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C474,MIN(-(SUM($F474:AC474)-$E474),($E474*(1-$D$461))*$D474),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C474,MIN(-(SUM($F474:AD474)-$E474),($E474*(1-$D$461))*$D474),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C474,MIN(-(SUM($F474:AE474)-$E474),($E474*(1-$D$461))*$D474),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C474,MIN(-(SUM($F474:AF474)-$E474),($E474*(1-$D$461))*$D474),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C474,MIN(-(SUM($F474:AG474)-$E474),($E474*(1-$D$461))*$D474),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C474,MIN(-(SUM($F474:AH474)-$E474),($E474*(1-$D$461))*$D474),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C474,MIN(-(SUM($F474:AI474)-$E474),($E474*(1-$D$461))*$D474),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C474,MIN(-(SUM($F474:AJ474)-$E474),($E474*(1-$D$461))*$D474),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C474,MIN(-(SUM($F474:AK474)-$E474),($E474*(1-$D$461))*$D474),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C474,MIN(-(SUM($F474:AL474)-$E474),($E474*(1-$D$461))*$D474),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C474,MIN(-(SUM($F474:AM474)-$E474),($E474*(1-$D$461))*$D474),0)*AN$457","v":0}]
[null,null,12,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E475*D461","v":0},{"$f":"IF(G$459>=$C475,MIN(-(SUM(F475:$F475)-$E475),($E475*(1-$D$461))*$D475),0)*G$457","v":0},{"$f":"IF(H$459>=$C475,MIN(-(SUM($F475:G475)-$E475),($E475*(1-$D$461))*$D475),0)*H$457","v":0},{"$f":"IF(I$459>=$C475,MIN(-(SUM($F475:H475)-$E475),($E475*(1-$D$461))*$D475),0)*I$457","v":0},{"$f":"IF(J$459>=$C475,MIN(-(SUM($F475:I475)-$E475),($E475*(1-$D$461))*$D475),0)*J$457","v":0},{"$f":"IF(K$459>=$C475,MIN(-(SUM($F475:J475)-$E475),($E475*(1-$D$461))*$D475),0)*K$457","v":0},{"$f":"IF(L$459>=$C475,MIN(-(SUM($F475:K475)-$E475),($E475*(1-$D$461))*$D475),0)*L$457","v":0},{"$f":"IF(M$459>=$C475,MIN(-(SUM($F475:L475)-$E475),($E475*(1-$D$461))*$D475),0)*M$457","v":0},{"$f":"IF(N$459>=$C475,MIN(-(SUM($F475:M475)-$E475),($E475*(1-$D$461))*$D475),0)*N$457","v":0},{"$f":"IF(O$459>=$C475,MIN(-(SUM($F475:N475)-$E475),($E475*(1-$D$461))*$D475),0)*O$457","v":0},{"$f":"IF(P$459>=$C475,MIN(-(SUM($F475:O475)-$E475),($E475*(1-$D$461))*$D475),0)*P$457","v":0},{"$f":"IF(Q$459>=$C475,MIN(-(SUM($F475:P475)-$E475),($E475*(1-$D$461))*$D475),0)*Q$457","v":0},{"$f":"IF(R$459>=$C475,MIN(-(SUM($F475:Q475)-$E475),($E475*(1-$D$461))*$D475),0)*R$457","v":0},{"$f":"IF(S$459>=$C475,MIN(-(SUM($F475:R475)-$E475),($E475*(1-$D$461))*$D475),0)*S$457","v":0},{"$f":"IF(T$459>=$C475,MIN(-(SUM($F475:S475)-$E475),($E475*(1-$D$461))*$D475),0)*T$457","v":0},{"$f":"IF(U$459>=$C475,MIN(-(SUM($F475:T475)-$E475),($E475*(1-$D$461))*$D475),0)*U$457","v":0},{"$f":"IF(V$459>=$C475,MIN(-(SUM($F475:U475)-$E475),($E475*(1-$D$461))*$D475),0)*V$457","v":0},{"$f":"IF(W$459>=$C475,MIN(-(SUM($F475:V475)-$E475),($E475*(1-$D$461))*$D475),0)*W$457","v":0},{"$f":"IF(X$459>=$C475,MIN(-(SUM($F475:W475)-$E475),($E475*(1-$D$461))*$D475),0)*X$457","v":0},{"$f":"IF(Y$459>=$C475,MIN(-(SUM($F475:X475)-$E475),($E475*(1-$D$461))*$D475),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C475,MIN(-(SUM($F475:Y475)-$E475),($E475*(1-$D$461))*$D475),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C475,MIN(-(SUM($F475:Z475)-$E475),($E475*(1-$D$461))*$D475),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C475,MIN(-(SUM($F475:AA475)-$E475),($E475*(1-$D$461))*$D475),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C475,MIN(-(SUM($F475:AB475)-$E475),($E475*(1-$D$461))*$D475),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C475,MIN(-(SUM($F475:AC475)-$E475),($E475*(1-$D$461))*$D475),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C475,MIN(-(SUM($F475:AD475)-$E475),($E475*(1-$D$461))*$D475),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C475,MIN(-(SUM($F475:AE475)-$E475),($E475*(1-$D$461))*$D475),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C475,MIN(-(SUM($F475:AF475)-$E475),($E475*(1-$D$461))*$D475),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C475,MIN(-(SUM($F475:AG475)-$E475),($E475*(1-$D$461))*$D475),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C475,MIN(-(SUM($F475:AH475)-$E475),($E475*(1-$D$461))*$D475),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C475,MIN(-(SUM($F475:AI475)-$E475),($E475*(1-$D$461))*$D475),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C475,MIN(-(SUM($F475:AJ475)-$E475),($E475*(1-$D$461))*$D475),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C475,MIN(-(SUM($F475:AK475)-$E475),($E475*(1-$D$461))*$D475),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C475,MIN(-(SUM($F475:AL475)-$E475),($E475*(1-$D$461))*$D475),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C475,MIN(-(SUM($F475:AM475)-$E475),($E475*(1-$D$461))*$D475),0)*AN$457","v":0}]
[null,null,13,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E476*D461","v":0},{"$f":"IF(G$459>=$C476,MIN(-(SUM(F476:$F476)-$E476),($E476*(1-$D$461))*$D476),0)*G$457","v":0},{"$f":"IF(H$459>=$C476,MIN(-(SUM($F476:G476)-$E476),($E476*(1-$D$461))*$D476),0)*H$457","v":0},{"$f":"IF(I$459>=$C476,MIN(-(SUM($F476:H476)-$E476),($E476*(1-$D$461))*$D476),0)*I$457","v":0},{"$f":"IF(J$459>=$C476,MIN(-(SUM($F476:I476)-$E476),($E476*(1-$D$461))*$D476),0)*J$457","v":0},{"$f":"IF(K$459>=$C476,MIN(-(SUM($F476:J476)-$E476),($E476*(1-$D$461))*$D476),0)*K$457","v":0},{"$f":"IF(L$459>=$C476,MIN(-(SUM($F476:K476)-$E476),($E476*(1-$D$461))*$D476),0)*L$457","v":0},{"$f":"IF(M$459>=$C476,MIN(-(SUM($F476:L476)-$E476),($E476*(1-$D$461))*$D476),0)*M$457","v":0},{"$f":"IF(N$459>=$C476,MIN(-(SUM($F476:M476)-$E476),($E476*(1-$D$461))*$D476),0)*N$457","v":0},{"$f":"IF(O$459>=$C476,MIN(-(SUM($F476:N476)-$E476),($E476*(1-$D$461))*$D476),0)*O$457","v":0},{"$f":"IF(P$459>=$C476,MIN(-(SUM($F476:O476)-$E476),($E476*(1-$D$461))*$D476),0)*P$457","v":0},{"$f":"IF(Q$459>=$C476,MIN(-(SUM($F476:P476)-$E476),($E476*(1-$D$461))*$D476),0)*Q$457","v":0},{"$f":"IF(R$459>=$C476,MIN(-(SUM($F476:Q476)-$E476),($E476*(1-$D$461))*$D476),0)*R$457","v":0},{"$f":"IF(S$459>=$C476,MIN(-(SUM($F476:R476)-$E476),($E476*(1-$D$461))*$D476),0)*S$457","v":0},{"$f":"IF(T$459>=$C476,MIN(-(SUM($F476:S476)-$E476),($E476*(1-$D$461))*$D476),0)*T$457","v":0},{"$f":"IF(U$459>=$C476,MIN(-(SUM($F476:T476)-$E476),($E476*(1-$D$461))*$D476),0)*U$457","v":0},{"$f":"IF(V$459>=$C476,MIN(-(SUM($F476:U476)-$E476),($E476*(1-$D$461))*$D476),0)*V$457","v":0},{"$f":"IF(W$459>=$C476,MIN(-(SUM($F476:V476)-$E476),($E476*(1-$D$461))*$D476),0)*W$457","v":0},{"$f":"IF(X$459>=$C476,MIN(-(SUM($F476:W476)-$E476),($E476*(1-$D$461))*$D476),0)*X$457","v":0},{"$f":"IF(Y$459>=$C476,MIN(-(SUM($F476:X476)-$E476),($E476*(1-$D$461))*$D476),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C476,MIN(-(SUM($F476:Y476)-$E476),($E476*(1-$D$461))*$D476),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C476,MIN(-(SUM($F476:Z476)-$E476),($E476*(1-$D$461))*$D476),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C476,MIN(-(SUM($F476:AA476)-$E476),($E476*(1-$D$461))*$D476),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C476,MIN(-(SUM($F476:AB476)-$E476),($E476*(1-$D$461))*$D476),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C476,MIN(-(SUM($F476:AC476)-$E476),($E476*(1-$D$461))*$D476),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C476,MIN(-(SUM($F476:AD476)-$E476),($E476*(1-$D$461))*$D476),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C476,MIN(-(SUM($F476:AE476)-$E476),($E476*(1-$D$461))*$D476),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C476,MIN(-(SUM($F476:AF476)-$E476),($E476*(1-$D$461))*$D476),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C476,MIN(-(SUM($F476:AG476)-$E476),($E476*(1-$D$461))*$D476),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C476,MIN(-(SUM($F476:AH476)-$E476),($E476*(1-$D$461))*$D476),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C476,MIN(-(SUM($F476:AI476)-$E476),($E476*(1-$D$461))*$D476),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C476,MIN(-(SUM($F476:AJ476)-$E476),($E476*(1-$D$461))*$D476),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C476,MIN(-(SUM($F476:AK476)-$E476),($E476*(1-$D$461))*$D476),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C476,MIN(-(SUM($F476:AL476)-$E476),($E476*(1-$D$461))*$D476),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C476,MIN(-(SUM($F476:AM476)-$E476),($E476*(1-$D$461))*$D476),0)*AN$457","v":0}]
[null,null,14,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E477*D461","v":0},{"$f":"IF(G$459>=$C477,MIN(-(SUM(F477:$F477)-$E477),($E477*(1-$D$461))*$D477),0)*G$457","v":0},{"$f":"IF(H$459>=$C477,MIN(-(SUM($F477:G477)-$E477),($E477*(1-$D$461))*$D477),0)*H$457","v":0},{"$f":"IF(I$459>=$C477,MIN(-(SUM($F477:H477)-$E477),($E477*(1-$D$461))*$D477),0)*I$457","v":0},{"$f":"IF(J$459>=$C477,MIN(-(SUM($F477:I477)-$E477),($E477*(1-$D$461))*$D477),0)*J$457","v":0},{"$f":"IF(K$459>=$C477,MIN(-(SUM($F477:J477)-$E477),($E477*(1-$D$461))*$D477),0)*K$457","v":0},{"$f":"IF(L$459>=$C477,MIN(-(SUM($F477:K477)-$E477),($E477*(1-$D$461))*$D477),0)*L$457","v":0},{"$f":"IF(M$459>=$C477,MIN(-(SUM($F477:L477)-$E477),($E477*(1-$D$461))*$D477),0)*M$457","v":0},{"$f":"IF(N$459>=$C477,MIN(-(SUM($F477:M477)-$E477),($E477*(1-$D$461))*$D477),0)*N$457","v":0},{"$f":"IF(O$459>=$C477,MIN(-(SUM($F477:N477)-$E477),($E477*(1-$D$461))*$D477),0)*O$457","v":0},{"$f":"IF(P$459>=$C477,MIN(-(SUM($F477:O477)-$E477),($E477*(1-$D$461))*$D477),0)*P$457","v":0},{"$f":"IF(Q$459>=$C477,MIN(-(SUM($F477:P477)-$E477),($E477*(1-$D$461))*$D477),0)*Q$457","v":0},{"$f":"IF(R$459>=$C477,MIN(-(SUM($F477:Q477)-$E477),($E477*(1-$D$461))*$D477),0)*R$457","v":0},{"$f":"IF(S$459>=$C477,MIN(-(SUM($F477:R477)-$E477),($E477*(1-$D$461))*$D477),0)*S$457","v":0},{"$f":"IF(T$459>=$C477,MIN(-(SUM($F477:S477)-$E477),($E477*(1-$D$461))*$D477),0)*T$457","v":0},{"$f":"IF(U$459>=$C477,MIN(-(SUM($F477:T477)-$E477),($E477*(1-$D$461))*$D477),0)*U$457","v":0},{"$f":"IF(V$459>=$C477,MIN(-(SUM($F477:U477)-$E477),($E477*(1-$D$461))*$D477),0)*V$457","v":0},{"$f":"IF(W$459>=$C477,MIN(-(SUM($F477:V477)-$E477),($E477*(1-$D$461))*$D477),0)*W$457","v":0},{"$f":"IF(X$459>=$C477,MIN(-(SUM($F477:W477)-$E477),($E477*(1-$D$461))*$D477),0)*X$457","v":0},{"$f":"IF(Y$459>=$C477,MIN(-(SUM($F477:X477)-$E477),($E477*(1-$D$461))*$D477),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C477,MIN(-(SUM($F477:Y477)-$E477),($E477*(1-$D$461))*$D477),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C477,MIN(-(SUM($F477:Z477)-$E477),($E477*(1-$D$461))*$D477),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C477,MIN(-(SUM($F477:AA477)-$E477),($E477*(1-$D$461))*$D477),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C477,MIN(-(SUM($F477:AB477)-$E477),($E477*(1-$D$461))*$D477),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C477,MIN(-(SUM($F477:AC477)-$E477),($E477*(1-$D$461))*$D477),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C477,MIN(-(SUM($F477:AD477)-$E477),($E477*(1-$D$461))*$D477),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C477,MIN(-(SUM($F477:AE477)-$E477),($E477*(1-$D$461))*$D477),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C477,MIN(-(SUM($F477:AF477)-$E477),($E477*(1-$D$461))*$D477),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C477,MIN(-(SUM($F477:AG477)-$E477),($E477*(1-$D$461))*$D477),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C477,MIN(-(SUM($F477:AH477)-$E477),($E477*(1-$D$461))*$D477),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C477,MIN(-(SUM($F477:AI477)-$E477),($E477*(1-$D$461))*$D477),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C477,MIN(-(SUM($F477:AJ477)-$E477),($E477*(1-$D$461))*$D477),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C477,MIN(-(SUM($F477:AK477)-$E477),($E477*(1-$D$461))*$D477),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C477,MIN(-(SUM($F477:AL477)-$E477),($E477*(1-$D$461))*$D477),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C477,MIN(-(SUM($F477:AM477)-$E477),($E477*(1-$D$461))*$D477),0)*AN$457","v":0}]
[null,null,15,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E478*D461","v":0},{"$f":"IF(G$459>=$C478,MIN(-(SUM(F478:$F478)-$E478),($E478*(1-$D$461))*$D478),0)*G$457","v":0},{"$f":"IF(H$459>=$C478,MIN(-(SUM($F478:G478)-$E478),($E478*(1-$D$461))*$D478),0)*H$457","v":0},{"$f":"IF(I$459>=$C478,MIN(-(SUM($F478:H478)-$E478),($E478*(1-$D$461))*$D478),0)*I$457","v":0},{"$f":"IF(J$459>=$C478,MIN(-(SUM($F478:I478)-$E478),($E478*(1-$D$461))*$D478),0)*J$457","v":0},{"$f":"IF(K$459>=$C478,MIN(-(SUM($F478:J478)-$E478),($E478*(1-$D$461))*$D478),0)*K$457","v":0},{"$f":"IF(L$459>=$C478,MIN(-(SUM($F478:K478)-$E478),($E478*(1-$D$461))*$D478),0)*L$457","v":0},{"$f":"IF(M$459>=$C478,MIN(-(SUM($F478:L478)-$E478),($E478*(1-$D$461))*$D478),0)*M$457","v":0},{"$f":"IF(N$459>=$C478,MIN(-(SUM($F478:M478)-$E478),($E478*(1-$D$461))*$D478),0)*N$457","v":0},{"$f":"IF(O$459>=$C478,MIN(-(SUM($F478:N478)-$E478),($E478*(1-$D$461))*$D478),0)*O$457","v":0},{"$f":"IF(P$459>=$C478,MIN(-(SUM($F478:O478)-$E478),($E478*(1-$D$461))*$D478),0)*P$457","v":0},{"$f":"IF(Q$459>=$C478,MIN(-(SUM($F478:P478)-$E478),($E478*(1-$D$461))*$D478),0)*Q$457","v":0},{"$f":"IF(R$459>=$C478,MIN(-(SUM($F478:Q478)-$E478),($E478*(1-$D$461))*$D478),0)*R$457","v":0},{"$f":"IF(S$459>=$C478,MIN(-(SUM($F478:R478)-$E478),($E478*(1-$D$461))*$D478),0)*S$457","v":0},{"$f":"IF(T$459>=$C478,MIN(-(SUM($F478:S478)-$E478),($E478*(1-$D$461))*$D478),0)*T$457","v":0},{"$f":"IF(U$459>=$C478,MIN(-(SUM($F478:T478)-$E478),($E478*(1-$D$461))*$D478),0)*U$457","v":0},{"$f":"IF(V$459>=$C478,MIN(-(SUM($F478:U478)-$E478),($E478*(1-$D$461))*$D478),0)*V$457","v":0},{"$f":"IF(W$459>=$C478,MIN(-(SUM($F478:V478)-$E478),($E478*(1-$D$461))*$D478),0)*W$457","v":0},{"$f":"IF(X$459>=$C478,MIN(-(SUM($F478:W478)-$E478),($E478*(1-$D$461))*$D478),0)*X$457","v":0},{"$f":"IF(Y$459>=$C478,MIN(-(SUM($F478:X478)-$E478),($E478*(1-$D$461))*$D478),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C478,MIN(-(SUM($F478:Y478)-$E478),($E478*(1-$D$461))*$D478),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C478,MIN(-(SUM($F478:Z478)-$E478),($E478*(1-$D$461))*$D478),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C478,MIN(-(SUM($F478:AA478)-$E478),($E478*(1-$D$461))*$D478),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C478,MIN(-(SUM($F478:AB478)-$E478),($E478*(1-$D$461))*$D478),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C478,MIN(-(SUM($F478:AC478)-$E478),($E478*(1-$D$461))*$D478),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C478,MIN(-(SUM($F478:AD478)-$E478),($E478*(1-$D$461))*$D478),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C478,MIN(-(SUM($F478:AE478)-$E478),($E478*(1-$D$461))*$D478),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C478,MIN(-(SUM($F478:AF478)-$E478),($E478*(1-$D$461))*$D478),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C478,MIN(-(SUM($F478:AG478)-$E478),($E478*(1-$D$461))*$D478),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C478,MIN(-(SUM($F478:AH478)-$E478),($E478*(1-$D$461))*$D478),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C478,MIN(-(SUM($F478:AI478)-$E478),($E478*(1-$D$461))*$D478),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C478,MIN(-(SUM($F478:AJ478)-$E478),($E478*(1-$D$461))*$D478),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C478,MIN(-(SUM($F478:AK478)-$E478),($E478*(1-$D$461))*$D478),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C478,MIN(-(SUM($F478:AL478)-$E478),($E478*(1-$D$461))*$D478),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C478,MIN(-(SUM($F478:AM478)-$E478),($E478*(1-$D$461))*$D478),0)*AN$457","v":0}]
[null,null,16,{"$f":"Inputs!$D$263","v":0.1},15,{"$f":"E479*D461","v":0},{"$f":"IF(G$459>=$C479,MIN(-(SUM(F479:$F479)-$E479),($E479*(1-$D$461))*$D479),0)*G$457","v":0},{"$f":"IF(H$459>=$C479,MIN(-(SUM($F479:G479)-$E479),($E479*(1-$D$461))*$D479),0)*H$457","v":0},{"$f":"IF(I$459>=$C479,MIN(-(SUM($F479:H479)-$E479),($E479*(1-$D$461))*$D479),0)*I$457","v":0},{"$f":"IF(J$459>=$C479,MIN(-(SUM($F479:I479)-$E479),($E479*(1-$D$461))*$D479),0)*J$457","v":0},{"$f":"IF(K$459>=$C479,MIN(-(SUM($F479:J479)-$E479),($E479*(1-$D$461))*$D479),0)*K$457","v":0},{"$f":"IF(L$459>=$C479,MIN(-(SUM($F479:K479)-$E479),($E479*(1-$D$461))*$D479),0)*L$457","v":0},{"$f":"IF(M$459>=$C479,MIN(-(SUM($F479:L479)-$E479),($E479*(1-$D$461))*$D479),0)*M$457","v":0},{"$f":"IF(N$459>=$C479,MIN(-(SUM($F479:M479)-$E479),($E479*(1-$D$461))*$D479),0)*N$457","v":0},{"$f":"IF(O$459>=$C479,MIN(-(SUM($F479:N479)-$E479),($E479*(1-$D$461))*$D479),0)*O$457","v":0},{"$f":"IF(P$459>=$C479,MIN(-(SUM($F479:O479)-$E479),($E479*(1-$D$461))*$D479),0)*P$457","v":0},{"$f":"IF(Q$459>=$C479,MIN(-(SUM($F479:P479)-$E479),($E479*(1-$D$461))*$D479),0)*Q$457","v":0},{"$f":"IF(R$459>=$C479,MIN(-(SUM($F479:Q479)-$E479),($E479*(1-$D$461))*$D479),0)*R$457","v":0},{"$f":"IF(S$459>=$C479,MIN(-(SUM($F479:R479)-$E479),($E479*(1-$D$461))*$D479),0)*S$457","v":0},{"$f":"IF(T$459>=$C479,MIN(-(SUM($F479:S479)-$E479),($E479*(1-$D$461))*$D479),0)*T$457","v":0},{"$f":"IF(U$459>=$C479,MIN(-(SUM($F479:T479)-$E479),($E479*(1-$D$461))*$D479),0)*U$457","v":0},{"$f":"IF(V$459>=$C479,MIN(-(SUM($F479:U479)-$E479),($E479*(1-$D$461))*$D479),0)*V$457","v":1.5},{"$f":"IF(W$459>=$C479,MIN(-(SUM($F479:V479)-$E479),($E479*(1-$D$461))*$D479),0)*W$457","v":1.5},{"$f":"IF(X$459>=$C479,MIN(-(SUM($F479:W479)-$E479),($E479*(1-$D$461))*$D479),0)*X$457","v":1.5},{"$f":"IF(Y$459>=$C479,MIN(-(SUM($F479:X479)-$E479),($E479*(1-$D$461))*$D479),0)*Y$457","v":1.5},{"$f":"IF(Z$459>=$C479,MIN(-(SUM($F479:Y479)-$E479),($E479*(1-$D$461))*$D479),0)*Z$457","v":1.5},{"$f":"IF(AA$459>=$C479,MIN(-(SUM($F479:Z479)-$E479),($E479*(1-$D$461))*$D479),0)*AA$457","v":1.5},{"$f":"IF(AB$459>=$C479,MIN(-(SUM($F479:AA479)-$E479),($E479*(1-$D$461))*$D479),0)*AB$457","v":1.5},{"$f":"IF(AC$459>=$C479,MIN(-(SUM($F479:AB479)-$E479),($E479*(1-$D$461))*$D479),0)*AC$457","v":1.5},{"$f":"IF(AD$459>=$C479,MIN(-(SUM($F479:AC479)-$E479),($E479*(1-$D$461))*$D479),0)*AD$457","v":1.5},{"$f":"IF(AE$459>=$C479,MIN(-(SUM($F479:AD479)-$E479),($E479*(1-$D$461))*$D479),0)*AE$457","v":1.5},{"$f":"IF(AF$459>=$C479,MIN(-(SUM($F479:AE479)-$E479),($E479*(1-$D$461))*$D479),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C479,MIN(-(SUM($F479:AF479)-$E479),($E479*(1-$D$461))*$D479),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C479,MIN(-(SUM($F479:AG479)-$E479),($E479*(1-$D$461))*$D479),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C479,MIN(-(SUM($F479:AH479)-$E479),($E479*(1-$D$461))*$D479),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C479,MIN(-(SUM($F479:AI479)-$E479),($E479*(1-$D$461))*$D479),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C479,MIN(-(SUM($F479:AJ479)-$E479),($E479*(1-$D$461))*$D479),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C479,MIN(-(SUM($F479:AK479)-$E479),($E479*(1-$D$461))*$D479),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C479,MIN(-(SUM($F479:AL479)-$E479),($E479*(1-$D$461))*$D479),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C479,MIN(-(SUM($F479:AM479)-$E479),($E479*(1-$D$461))*$D479),0)*AN$457","v":0}]
[null,null,17,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E480*D461","v":0},{"$f":"IF(G$459>=$C480,MIN(-(SUM(F480:$F480)-$E480),($E480*(1-$D$461))*$D480),0)*G$457","v":0},{"$f":"IF(H$459>=$C480,MIN(-(SUM($F480:G480)-$E480),($E480*(1-$D$461))*$D480),0)*H$457","v":0},{"$f":"IF(I$459>=$C480,MIN(-(SUM($F480:H480)-$E480),($E480*(1-$D$461))*$D480),0)*I$457","v":0},{"$f":"IF(J$459>=$C480,MIN(-(SUM($F480:I480)-$E480),($E480*(1-$D$461))*$D480),0)*J$457","v":0},{"$f":"IF(K$459>=$C480,MIN(-(SUM($F480:J480)-$E480),($E480*(1-$D$461))*$D480),0)*K$457","v":0},{"$f":"IF(L$459>=$C480,MIN(-(SUM($F480:K480)-$E480),($E480*(1-$D$461))*$D480),0)*L$457","v":0},{"$f":"IF(M$459>=$C480,MIN(-(SUM($F480:L480)-$E480),($E480*(1-$D$461))*$D480),0)*M$457","v":0},{"$f":"IF(N$459>=$C480,MIN(-(SUM($F480:M480)-$E480),($E480*(1-$D$461))*$D480),0)*N$457","v":0},{"$f":"IF(O$459>=$C480,MIN(-(SUM($F480:N480)-$E480),($E480*(1-$D$461))*$D480),0)*O$457","v":0},{"$f":"IF(P$459>=$C480,MIN(-(SUM($F480:O480)-$E480),($E480*(1-$D$461))*$D480),0)*P$457","v":0},{"$f":"IF(Q$459>=$C480,MIN(-(SUM($F480:P480)-$E480),($E480*(1-$D$461))*$D480),0)*Q$457","v":0},{"$f":"IF(R$459>=$C480,MIN(-(SUM($F480:Q480)-$E480),($E480*(1-$D$461))*$D480),0)*R$457","v":0},{"$f":"IF(S$459>=$C480,MIN(-(SUM($F480:R480)-$E480),($E480*(1-$D$461))*$D480),0)*S$457","v":0},{"$f":"IF(T$459>=$C480,MIN(-(SUM($F480:S480)-$E480),($E480*(1-$D$461))*$D480),0)*T$457","v":0},{"$f":"IF(U$459>=$C480,MIN(-(SUM($F480:T480)-$E480),($E480*(1-$D$461))*$D480),0)*U$457","v":0},{"$f":"IF(V$459>=$C480,MIN(-(SUM($F480:U480)-$E480),($E480*(1-$D$461))*$D480),0)*V$457","v":0},{"$f":"IF(W$459>=$C480,MIN(-(SUM($F480:V480)-$E480),($E480*(1-$D$461))*$D480),0)*W$457","v":0},{"$f":"IF(X$459>=$C480,MIN(-(SUM($F480:W480)-$E480),($E480*(1-$D$461))*$D480),0)*X$457","v":0},{"$f":"IF(Y$459>=$C480,MIN(-(SUM($F480:X480)-$E480),($E480*(1-$D$461))*$D480),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C480,MIN(-(SUM($F480:Y480)-$E480),($E480*(1-$D$461))*$D480),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C480,MIN(-(SUM($F480:Z480)-$E480),($E480*(1-$D$461))*$D480),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C480,MIN(-(SUM($F480:AA480)-$E480),($E480*(1-$D$461))*$D480),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C480,MIN(-(SUM($F480:AB480)-$E480),($E480*(1-$D$461))*$D480),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C480,MIN(-(SUM($F480:AC480)-$E480),($E480*(1-$D$461))*$D480),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C480,MIN(-(SUM($F480:AD480)-$E480),($E480*(1-$D$461))*$D480),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C480,MIN(-(SUM($F480:AE480)-$E480),($E480*(1-$D$461))*$D480),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C480,MIN(-(SUM($F480:AF480)-$E480),($E480*(1-$D$461))*$D480),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C480,MIN(-(SUM($F480:AG480)-$E480),($E480*(1-$D$461))*$D480),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C480,MIN(-(SUM($F480:AH480)-$E480),($E480*(1-$D$461))*$D480),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C480,MIN(-(SUM($F480:AI480)-$E480),($E480*(1-$D$461))*$D480),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C480,MIN(-(SUM($F480:AJ480)-$E480),($E480*(1-$D$461))*$D480),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C480,MIN(-(SUM($F480:AK480)-$E480),($E480*(1-$D$461))*$D480),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C480,MIN(-(SUM($F480:AL480)-$E480),($E480*(1-$D$461))*$D480),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C480,MIN(-(SUM($F480:AM480)-$E480),($E480*(1-$D$461))*$D480),0)*AN$457","v":0}]
[null,null,18,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E481*D461","v":0},{"$f":"IF(G$459>=$C481,MIN(-(SUM(F481:$F481)-$E481),($E481*(1-$D$461))*$D481),0)*G$457","v":0},{"$f":"IF(H$459>=$C481,MIN(-(SUM($F481:G481)-$E481),($E481*(1-$D$461))*$D481),0)*H$457","v":0},{"$f":"IF(I$459>=$C481,MIN(-(SUM($F481:H481)-$E481),($E481*(1-$D$461))*$D481),0)*I$457","v":0},{"$f":"IF(J$459>=$C481,MIN(-(SUM($F481:I481)-$E481),($E481*(1-$D$461))*$D481),0)*J$457","v":0},{"$f":"IF(K$459>=$C481,MIN(-(SUM($F481:J481)-$E481),($E481*(1-$D$461))*$D481),0)*K$457","v":0},{"$f":"IF(L$459>=$C481,MIN(-(SUM($F481:K481)-$E481),($E481*(1-$D$461))*$D481),0)*L$457","v":0},{"$f":"IF(M$459>=$C481,MIN(-(SUM($F481:L481)-$E481),($E481*(1-$D$461))*$D481),0)*M$457","v":0},{"$f":"IF(N$459>=$C481,MIN(-(SUM($F481:M481)-$E481),($E481*(1-$D$461))*$D481),0)*N$457","v":0},{"$f":"IF(O$459>=$C481,MIN(-(SUM($F481:N481)-$E481),($E481*(1-$D$461))*$D481),0)*O$457","v":0},{"$f":"IF(P$459>=$C481,MIN(-(SUM($F481:O481)-$E481),($E481*(1-$D$461))*$D481),0)*P$457","v":0},{"$f":"IF(Q$459>=$C481,MIN(-(SUM($F481:P481)-$E481),($E481*(1-$D$461))*$D481),0)*Q$457","v":0},{"$f":"IF(R$459>=$C481,MIN(-(SUM($F481:Q481)-$E481),($E481*(1-$D$461))*$D481),0)*R$457","v":0},{"$f":"IF(S$459>=$C481,MIN(-(SUM($F481:R481)-$E481),($E481*(1-$D$461))*$D481),0)*S$457","v":0},{"$f":"IF(T$459>=$C481,MIN(-(SUM($F481:S481)-$E481),($E481*(1-$D$461))*$D481),0)*T$457","v":0},{"$f":"IF(U$459>=$C481,MIN(-(SUM($F481:T481)-$E481),($E481*(1-$D$461))*$D481),0)*U$457","v":0},{"$f":"IF(V$459>=$C481,MIN(-(SUM($F481:U481)-$E481),($E481*(1-$D$461))*$D481),0)*V$457","v":0},{"$f":"IF(W$459>=$C481,MIN(-(SUM($F481:V481)-$E481),($E481*(1-$D$461))*$D481),0)*W$457","v":0},{"$f":"IF(X$459>=$C481,MIN(-(SUM($F481:W481)-$E481),($E481*(1-$D$461))*$D481),0)*X$457","v":0},{"$f":"IF(Y$459>=$C481,MIN(-(SUM($F481:X481)-$E481),($E481*(1-$D$461))*$D481),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C481,MIN(-(SUM($F481:Y481)-$E481),($E481*(1-$D$461))*$D481),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C481,MIN(-(SUM($F481:Z481)-$E481),($E481*(1-$D$461))*$D481),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C481,MIN(-(SUM($F481:AA481)-$E481),($E481*(1-$D$461))*$D481),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C481,MIN(-(SUM($F481:AB481)-$E481),($E481*(1-$D$461))*$D481),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C481,MIN(-(SUM($F481:AC481)-$E481),($E481*(1-$D$461))*$D481),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C481,MIN(-(SUM($F481:AD481)-$E481),($E481*(1-$D$461))*$D481),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C481,MIN(-(SUM($F481:AE481)-$E481),($E481*(1-$D$461))*$D481),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C481,MIN(-(SUM($F481:AF481)-$E481),($E481*(1-$D$461))*$D481),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C481,MIN(-(SUM($F481:AG481)-$E481),($E481*(1-$D$461))*$D481),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C481,MIN(-(SUM($F481:AH481)-$E481),($E481*(1-$D$461))*$D481),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C481,MIN(-(SUM($F481:AI481)-$E481),($E481*(1-$D$461))*$D481),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C481,MIN(-(SUM($F481:AJ481)-$E481),($E481*(1-$D$461))*$D481),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C481,MIN(-(SUM($F481:AK481)-$E481),($E481*(1-$D$461))*$D481),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C481,MIN(-(SUM($F481:AL481)-$E481),($E481*(1-$D$461))*$D481),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C481,MIN(-(SUM($F481:AM481)-$E481),($E481*(1-$D$461))*$D481),0)*AN$457","v":0}]
[null,null,19,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E482*D461","v":0},{"$f":"IF(G$459>=$C482,MIN(-(SUM(F482:$F482)-$E482),($E482*(1-$D$461))*$D482),0)*G$457","v":0},{"$f":"IF(H$459>=$C482,MIN(-(SUM($F482:G482)-$E482),($E482*(1-$D$461))*$D482),0)*H$457","v":0},{"$f":"IF(I$459>=$C482,MIN(-(SUM($F482:H482)-$E482),($E482*(1-$D$461))*$D482),0)*I$457","v":0},{"$f":"IF(J$459>=$C482,MIN(-(SUM($F482:I482)-$E482),($E482*(1-$D$461))*$D482),0)*J$457","v":0},{"$f":"IF(K$459>=$C482,MIN(-(SUM($F482:J482)-$E482),($E482*(1-$D$461))*$D482),0)*K$457","v":0},{"$f":"IF(L$459>=$C482,MIN(-(SUM($F482:K482)-$E482),($E482*(1-$D$461))*$D482),0)*L$457","v":0},{"$f":"IF(M$459>=$C482,MIN(-(SUM($F482:L482)-$E482),($E482*(1-$D$461))*$D482),0)*M$457","v":0},{"$f":"IF(N$459>=$C482,MIN(-(SUM($F482:M482)-$E482),($E482*(1-$D$461))*$D482),0)*N$457","v":0},{"$f":"IF(O$459>=$C482,MIN(-(SUM($F482:N482)-$E482),($E482*(1-$D$461))*$D482),0)*O$457","v":0},{"$f":"IF(P$459>=$C482,MIN(-(SUM($F482:O482)-$E482),($E482*(1-$D$461))*$D482),0)*P$457","v":0},{"$f":"IF(Q$459>=$C482,MIN(-(SUM($F482:P482)-$E482),($E482*(1-$D$461))*$D482),0)*Q$457","v":0},{"$f":"IF(R$459>=$C482,MIN(-(SUM($F482:Q482)-$E482),($E482*(1-$D$461))*$D482),0)*R$457","v":0},{"$f":"IF(S$459>=$C482,MIN(-(SUM($F482:R482)-$E482),($E482*(1-$D$461))*$D482),0)*S$457","v":0},{"$f":"IF(T$459>=$C482,MIN(-(SUM($F482:S482)-$E482),($E482*(1-$D$461))*$D482),0)*T$457","v":0},{"$f":"IF(U$459>=$C482,MIN(-(SUM($F482:T482)-$E482),($E482*(1-$D$461))*$D482),0)*U$457","v":0},{"$f":"IF(V$459>=$C482,MIN(-(SUM($F482:U482)-$E482),($E482*(1-$D$461))*$D482),0)*V$457","v":0},{"$f":"IF(W$459>=$C482,MIN(-(SUM($F482:V482)-$E482),($E482*(1-$D$461))*$D482),0)*W$457","v":0},{"$f":"IF(X$459>=$C482,MIN(-(SUM($F482:W482)-$E482),($E482*(1-$D$461))*$D482),0)*X$457","v":0},{"$f":"IF(Y$459>=$C482,MIN(-(SUM($F482:X482)-$E482),($E482*(1-$D$461))*$D482),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C482,MIN(-(SUM($F482:Y482)-$E482),($E482*(1-$D$461))*$D482),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C482,MIN(-(SUM($F482:Z482)-$E482),($E482*(1-$D$461))*$D482),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C482,MIN(-(SUM($F482:AA482)-$E482),($E482*(1-$D$461))*$D482),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C482,MIN(-(SUM($F482:AB482)-$E482),($E482*(1-$D$461))*$D482),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C482,MIN(-(SUM($F482:AC482)-$E482),($E482*(1-$D$461))*$D482),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C482,MIN(-(SUM($F482:AD482)-$E482),($E482*(1-$D$461))*$D482),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C482,MIN(-(SUM($F482:AE482)-$E482),($E482*(1-$D$461))*$D482),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C482,MIN(-(SUM($F482:AF482)-$E482),($E482*(1-$D$461))*$D482),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C482,MIN(-(SUM($F482:AG482)-$E482),($E482*(1-$D$461))*$D482),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C482,MIN(-(SUM($F482:AH482)-$E482),($E482*(1-$D$461))*$D482),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C482,MIN(-(SUM($F482:AI482)-$E482),($E482*(1-$D$461))*$D482),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C482,MIN(-(SUM($F482:AJ482)-$E482),($E482*(1-$D$461))*$D482),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C482,MIN(-(SUM($F482:AK482)-$E482),($E482*(1-$D$461))*$D482),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C482,MIN(-(SUM($F482:AL482)-$E482),($E482*(1-$D$461))*$D482),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C482,MIN(-(SUM($F482:AM482)-$E482),($E482*(1-$D$461))*$D482),0)*AN$457","v":0}]
[null,null,20,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E483*D461","v":0},{"$f":"IF(G$459>=$C483,MIN(-(SUM(F483:$F483)-$E483),($E483*(1-$D$461))*$D483),0)*G$457","v":0},{"$f":"IF(H$459>=$C483,MIN(-(SUM($F483:G483)-$E483),($E483*(1-$D$461))*$D483),0)*H$457","v":0},{"$f":"IF(I$459>=$C483,MIN(-(SUM($F483:H483)-$E483),($E483*(1-$D$461))*$D483),0)*I$457","v":0},{"$f":"IF(J$459>=$C483,MIN(-(SUM($F483:I483)-$E483),($E483*(1-$D$461))*$D483),0)*J$457","v":0},{"$f":"IF(K$459>=$C483,MIN(-(SUM($F483:J483)-$E483),($E483*(1-$D$461))*$D483),0)*K$457","v":0},{"$f":"IF(L$459>=$C483,MIN(-(SUM($F483:K483)-$E483),($E483*(1-$D$461))*$D483),0)*L$457","v":0},{"$f":"IF(M$459>=$C483,MIN(-(SUM($F483:L483)-$E483),($E483*(1-$D$461))*$D483),0)*M$457","v":0},{"$f":"IF(N$459>=$C483,MIN(-(SUM($F483:M483)-$E483),($E483*(1-$D$461))*$D483),0)*N$457","v":0},{"$f":"IF(O$459>=$C483,MIN(-(SUM($F483:N483)-$E483),($E483*(1-$D$461))*$D483),0)*O$457","v":0},{"$f":"IF(P$459>=$C483,MIN(-(SUM($F483:O483)-$E483),($E483*(1-$D$461))*$D483),0)*P$457","v":0},{"$f":"IF(Q$459>=$C483,MIN(-(SUM($F483:P483)-$E483),($E483*(1-$D$461))*$D483),0)*Q$457","v":0},{"$f":"IF(R$459>=$C483,MIN(-(SUM($F483:Q483)-$E483),($E483*(1-$D$461))*$D483),0)*R$457","v":0},{"$f":"IF(S$459>=$C483,MIN(-(SUM($F483:R483)-$E483),($E483*(1-$D$461))*$D483),0)*S$457","v":0},{"$f":"IF(T$459>=$C483,MIN(-(SUM($F483:S483)-$E483),($E483*(1-$D$461))*$D483),0)*T$457","v":0},{"$f":"IF(U$459>=$C483,MIN(-(SUM($F483:T483)-$E483),($E483*(1-$D$461))*$D483),0)*U$457","v":0},{"$f":"IF(V$459>=$C483,MIN(-(SUM($F483:U483)-$E483),($E483*(1-$D$461))*$D483),0)*V$457","v":0},{"$f":"IF(W$459>=$C483,MIN(-(SUM($F483:V483)-$E483),($E483*(1-$D$461))*$D483),0)*W$457","v":0},{"$f":"IF(X$459>=$C483,MIN(-(SUM($F483:W483)-$E483),($E483*(1-$D$461))*$D483),0)*X$457","v":0},{"$f":"IF(Y$459>=$C483,MIN(-(SUM($F483:X483)-$E483),($E483*(1-$D$461))*$D483),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C483,MIN(-(SUM($F483:Y483)-$E483),($E483*(1-$D$461))*$D483),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C483,MIN(-(SUM($F483:Z483)-$E483),($E483*(1-$D$461))*$D483),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C483,MIN(-(SUM($F483:AA483)-$E483),($E483*(1-$D$461))*$D483),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C483,MIN(-(SUM($F483:AB483)-$E483),($E483*(1-$D$461))*$D483),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C483,MIN(-(SUM($F483:AC483)-$E483),($E483*(1-$D$461))*$D483),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C483,MIN(-(SUM($F483:AD483)-$E483),($E483*(1-$D$461))*$D483),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C483,MIN(-(SUM($F483:AE483)-$E483),($E483*(1-$D$461))*$D483),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C483,MIN(-(SUM($F483:AF483)-$E483),($E483*(1-$D$461))*$D483),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C483,MIN(-(SUM($F483:AG483)-$E483),($E483*(1-$D$461))*$D483),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C483,MIN(-(SUM($F483:AH483)-$E483),($E483*(1-$D$461))*$D483),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C483,MIN(-(SUM($F483:AI483)-$E483),($E483*(1-$D$461))*$D483),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C483,MIN(-(SUM($F483:AJ483)-$E483),($E483*(1-$D$461))*$D483),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C483,MIN(-(SUM($F483:AK483)-$E483),($E483*(1-$D$461))*$D483),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C483,MIN(-(SUM($F483:AL483)-$E483),($E483*(1-$D$461))*$D483),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C483,MIN(-(SUM($F483:AM483)-$E483),($E483*(1-$D$461))*$D483),0)*AN$457","v":0}]
[null,null,21,{"$f":"Inputs!$D$263","v":0.1},15,{"$f":"E484*D461","v":0},{"$f":"IF(G$459>=$C484,MIN(-(SUM(F484:$F484)-$E484),($E484*(1-$D$461))*$D484),0)*G$457","v":0},{"$f":"IF(H$459>=$C484,MIN(-(SUM($F484:G484)-$E484),($E484*(1-$D$461))*$D484),0)*H$457","v":0},{"$f":"IF(I$459>=$C484,MIN(-(SUM($F484:H484)-$E484),($E484*(1-$D$461))*$D484),0)*I$457","v":0},{"$f":"IF(J$459>=$C484,MIN(-(SUM($F484:I484)-$E484),($E484*(1-$D$461))*$D484),0)*J$457","v":0},{"$f":"IF(K$459>=$C484,MIN(-(SUM($F484:J484)-$E484),($E484*(1-$D$461))*$D484),0)*K$457","v":0},{"$f":"IF(L$459>=$C484,MIN(-(SUM($F484:K484)-$E484),($E484*(1-$D$461))*$D484),0)*L$457","v":0},{"$f":"IF(M$459>=$C484,MIN(-(SUM($F484:L484)-$E484),($E484*(1-$D$461))*$D484),0)*M$457","v":0},{"$f":"IF(N$459>=$C484,MIN(-(SUM($F484:M484)-$E484),($E484*(1-$D$461))*$D484),0)*N$457","v":0},{"$f":"IF(O$459>=$C484,MIN(-(SUM($F484:N484)-$E484),($E484*(1-$D$461))*$D484),0)*O$457","v":0},{"$f":"IF(P$459>=$C484,MIN(-(SUM($F484:O484)-$E484),($E484*(1-$D$461))*$D484),0)*P$457","v":0},{"$f":"IF(Q$459>=$C484,MIN(-(SUM($F484:P484)-$E484),($E484*(1-$D$461))*$D484),0)*Q$457","v":0},{"$f":"IF(R$459>=$C484,MIN(-(SUM($F484:Q484)-$E484),($E484*(1-$D$461))*$D484),0)*R$457","v":0},{"$f":"IF(S$459>=$C484,MIN(-(SUM($F484:R484)-$E484),($E484*(1-$D$461))*$D484),0)*S$457","v":0},{"$f":"IF(T$459>=$C484,MIN(-(SUM($F484:S484)-$E484),($E484*(1-$D$461))*$D484),0)*T$457","v":0},{"$f":"IF(U$459>=$C484,MIN(-(SUM($F484:T484)-$E484),($E484*(1-$D$461))*$D484),0)*U$457","v":0},{"$f":"IF(V$459>=$C484,MIN(-(SUM($F484:U484)-$E484),($E484*(1-$D$461))*$D484),0)*V$457","v":0},{"$f":"IF(W$459>=$C484,MIN(-(SUM($F484:V484)-$E484),($E484*(1-$D$461))*$D484),0)*W$457","v":0},{"$f":"IF(X$459>=$C484,MIN(-(SUM($F484:W484)-$E484),($E484*(1-$D$461))*$D484),0)*X$457","v":0},{"$f":"IF(Y$459>=$C484,MIN(-(SUM($F484:X484)-$E484),($E484*(1-$D$461))*$D484),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C484,MIN(-(SUM($F484:Y484)-$E484),($E484*(1-$D$461))*$D484),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C484,MIN(-(SUM($F484:Z484)-$E484),($E484*(1-$D$461))*$D484),0)*AA$457","v":1.5},{"$f":"IF(AB$459>=$C484,MIN(-(SUM($F484:AA484)-$E484),($E484*(1-$D$461))*$D484),0)*AB$457","v":1.5},{"$f":"IF(AC$459>=$C484,MIN(-(SUM($F484:AB484)-$E484),($E484*(1-$D$461))*$D484),0)*AC$457","v":1.5},{"$f":"IF(AD$459>=$C484,MIN(-(SUM($F484:AC484)-$E484),($E484*(1-$D$461))*$D484),0)*AD$457","v":1.5},{"$f":"IF(AE$459>=$C484,MIN(-(SUM($F484:AD484)-$E484),($E484*(1-$D$461))*$D484),0)*AE$457","v":1.5},{"$f":"IF(AF$459>=$C484,MIN(-(SUM($F484:AE484)-$E484),($E484*(1-$D$461))*$D484),0)*AF$457","v":1.5},{"$f":"IF(AG$459>=$C484,MIN(-(SUM($F484:AF484)-$E484),($E484*(1-$D$461))*$D484),0)*AG$457","v":1.5},{"$f":"IF(AH$459>=$C484,MIN(-(SUM($F484:AG484)-$E484),($E484*(1-$D$461))*$D484),0)*AH$457","v":1.5},{"$f":"IF(AI$459>=$C484,MIN(-(SUM($F484:AH484)-$E484),($E484*(1-$D$461))*$D484),0)*AI$457","v":1.5},{"$f":"IF(AJ$459>=$C484,MIN(-(SUM($F484:AI484)-$E484),($E484*(1-$D$461))*$D484),0)*AJ$457","v":1.5},{"$f":"IF(AK$459>=$C484,MIN(-(SUM($F484:AJ484)-$E484),($E484*(1-$D$461))*$D484),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C484,MIN(-(SUM($F484:AK484)-$E484),($E484*(1-$D$461))*$D484),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C484,MIN(-(SUM($F484:AL484)-$E484),($E484*(1-$D$461))*$D484),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C484,MIN(-(SUM($F484:AM484)-$E484),($E484*(1-$D$461))*$D484),0)*AN$457","v":0}]
[null,null,22,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E485*D461","v":0},{"$f":"IF(G$459>=$C485,MIN(-(SUM(F485:$F485)-$E485),($E485*(1-$D$461))*$D485),0)*G$457","v":0},{"$f":"IF(H$459>=$C485,MIN(-(SUM($F485:G485)-$E485),($E485*(1-$D$461))*$D485),0)*H$457","v":0},{"$f":"IF(I$459>=$C485,MIN(-(SUM($F485:H485)-$E485),($E485*(1-$D$461))*$D485),0)*I$457","v":0},{"$f":"IF(J$459>=$C485,MIN(-(SUM($F485:I485)-$E485),($E485*(1-$D$461))*$D485),0)*J$457","v":0},{"$f":"IF(K$459>=$C485,MIN(-(SUM($F485:J485)-$E485),($E485*(1-$D$461))*$D485),0)*K$457","v":0},{"$f":"IF(L$459>=$C485,MIN(-(SUM($F485:K485)-$E485),($E485*(1-$D$461))*$D485),0)*L$457","v":0},{"$f":"IF(M$459>=$C485,MIN(-(SUM($F485:L485)-$E485),($E485*(1-$D$461))*$D485),0)*M$457","v":0},{"$f":"IF(N$459>=$C485,MIN(-(SUM($F485:M485)-$E485),($E485*(1-$D$461))*$D485),0)*N$457","v":0},{"$f":"IF(O$459>=$C485,MIN(-(SUM($F485:N485)-$E485),($E485*(1-$D$461))*$D485),0)*O$457","v":0},{"$f":"IF(P$459>=$C485,MIN(-(SUM($F485:O485)-$E485),($E485*(1-$D$461))*$D485),0)*P$457","v":0},{"$f":"IF(Q$459>=$C485,MIN(-(SUM($F485:P485)-$E485),($E485*(1-$D$461))*$D485),0)*Q$457","v":0},{"$f":"IF(R$459>=$C485,MIN(-(SUM($F485:Q485)-$E485),($E485*(1-$D$461))*$D485),0)*R$457","v":0},{"$f":"IF(S$459>=$C485,MIN(-(SUM($F485:R485)-$E485),($E485*(1-$D$461))*$D485),0)*S$457","v":0},{"$f":"IF(T$459>=$C485,MIN(-(SUM($F485:S485)-$E485),($E485*(1-$D$461))*$D485),0)*T$457","v":0},{"$f":"IF(U$459>=$C485,MIN(-(SUM($F485:T485)-$E485),($E485*(1-$D$461))*$D485),0)*U$457","v":0},{"$f":"IF(V$459>=$C485,MIN(-(SUM($F485:U485)-$E485),($E485*(1-$D$461))*$D485),0)*V$457","v":0},{"$f":"IF(W$459>=$C485,MIN(-(SUM($F485:V485)-$E485),($E485*(1-$D$461))*$D485),0)*W$457","v":0},{"$f":"IF(X$459>=$C485,MIN(-(SUM($F485:W485)-$E485),($E485*(1-$D$461))*$D485),0)*X$457","v":0},{"$f":"IF(Y$459>=$C485,MIN(-(SUM($F485:X485)-$E485),($E485*(1-$D$461))*$D485),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C485,MIN(-(SUM($F485:Y485)-$E485),($E485*(1-$D$461))*$D485),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C485,MIN(-(SUM($F485:Z485)-$E485),($E485*(1-$D$461))*$D485),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C485,MIN(-(SUM($F485:AA485)-$E485),($E485*(1-$D$461))*$D485),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C485,MIN(-(SUM($F485:AB485)-$E485),($E485*(1-$D$461))*$D485),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C485,MIN(-(SUM($F485:AC485)-$E485),($E485*(1-$D$461))*$D485),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C485,MIN(-(SUM($F485:AD485)-$E485),($E485*(1-$D$461))*$D485),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C485,MIN(-(SUM($F485:AE485)-$E485),($E485*(1-$D$461))*$D485),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C485,MIN(-(SUM($F485:AF485)-$E485),($E485*(1-$D$461))*$D485),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C485,MIN(-(SUM($F485:AG485)-$E485),($E485*(1-$D$461))*$D485),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C485,MIN(-(SUM($F485:AH485)-$E485),($E485*(1-$D$461))*$D485),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C485,MIN(-(SUM($F485:AI485)-$E485),($E485*(1-$D$461))*$D485),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C485,MIN(-(SUM($F485:AJ485)-$E485),($E485*(1-$D$461))*$D485),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C485,MIN(-(SUM($F485:AK485)-$E485),($E485*(1-$D$461))*$D485),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C485,MIN(-(SUM($F485:AL485)-$E485),($E485*(1-$D$461))*$D485),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C485,MIN(-(SUM($F485:AM485)-$E485),($E485*(1-$D$461))*$D485),0)*AN$457","v":0}]
[null,null,23,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E486*D461","v":0},{"$f":"IF(G$459>=$C486,MIN(-(SUM(F486:$F486)-$E486),($E486*(1-$D$461))*$D486),0)*G$457","v":0},{"$f":"IF(H$459>=$C486,MIN(-(SUM($F486:G486)-$E486),($E486*(1-$D$461))*$D486),0)*H$457","v":0},{"$f":"IF(I$459>=$C486,MIN(-(SUM($F486:H486)-$E486),($E486*(1-$D$461))*$D486),0)*I$457","v":0},{"$f":"IF(J$459>=$C486,MIN(-(SUM($F486:I486)-$E486),($E486*(1-$D$461))*$D486),0)*J$457","v":0},{"$f":"IF(K$459>=$C486,MIN(-(SUM($F486:J486)-$E486),($E486*(1-$D$461))*$D486),0)*K$457","v":0},{"$f":"IF(L$459>=$C486,MIN(-(SUM($F486:K486)-$E486),($E486*(1-$D$461))*$D486),0)*L$457","v":0},{"$f":"IF(M$459>=$C486,MIN(-(SUM($F486:L486)-$E486),($E486*(1-$D$461))*$D486),0)*M$457","v":0},{"$f":"IF(N$459>=$C486,MIN(-(SUM($F486:M486)-$E486),($E486*(1-$D$461))*$D486),0)*N$457","v":0},{"$f":"IF(O$459>=$C486,MIN(-(SUM($F486:N486)-$E486),($E486*(1-$D$461))*$D486),0)*O$457","v":0},{"$f":"IF(P$459>=$C486,MIN(-(SUM($F486:O486)-$E486),($E486*(1-$D$461))*$D486),0)*P$457","v":0},{"$f":"IF(Q$459>=$C486,MIN(-(SUM($F486:P486)-$E486),($E486*(1-$D$461))*$D486),0)*Q$457","v":0},{"$f":"IF(R$459>=$C486,MIN(-(SUM($F486:Q486)-$E486),($E486*(1-$D$461))*$D486),0)*R$457","v":0},{"$f":"IF(S$459>=$C486,MIN(-(SUM($F486:R486)-$E486),($E486*(1-$D$461))*$D486),0)*S$457","v":0},{"$f":"IF(T$459>=$C486,MIN(-(SUM($F486:S486)-$E486),($E486*(1-$D$461))*$D486),0)*T$457","v":0},{"$f":"IF(U$459>=$C486,MIN(-(SUM($F486:T486)-$E486),($E486*(1-$D$461))*$D486),0)*U$457","v":0},{"$f":"IF(V$459>=$C486,MIN(-(SUM($F486:U486)-$E486),($E486*(1-$D$461))*$D486),0)*V$457","v":0},{"$f":"IF(W$459>=$C486,MIN(-(SUM($F486:V486)-$E486),($E486*(1-$D$461))*$D486),0)*W$457","v":0},{"$f":"IF(X$459>=$C486,MIN(-(SUM($F486:W486)-$E486),($E486*(1-$D$461))*$D486),0)*X$457","v":0},{"$f":"IF(Y$459>=$C486,MIN(-(SUM($F486:X486)-$E486),($E486*(1-$D$461))*$D486),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C486,MIN(-(SUM($F486:Y486)-$E486),($E486*(1-$D$461))*$D486),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C486,MIN(-(SUM($F486:Z486)-$E486),($E486*(1-$D$461))*$D486),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C486,MIN(-(SUM($F486:AA486)-$E486),($E486*(1-$D$461))*$D486),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C486,MIN(-(SUM($F486:AB486)-$E486),($E486*(1-$D$461))*$D486),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C486,MIN(-(SUM($F486:AC486)-$E486),($E486*(1-$D$461))*$D486),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C486,MIN(-(SUM($F486:AD486)-$E486),($E486*(1-$D$461))*$D486),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C486,MIN(-(SUM($F486:AE486)-$E486),($E486*(1-$D$461))*$D486),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C486,MIN(-(SUM($F486:AF486)-$E486),($E486*(1-$D$461))*$D486),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C486,MIN(-(SUM($F486:AG486)-$E486),($E486*(1-$D$461))*$D486),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C486,MIN(-(SUM($F486:AH486)-$E486),($E486*(1-$D$461))*$D486),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C486,MIN(-(SUM($F486:AI486)-$E486),($E486*(1-$D$461))*$D486),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C486,MIN(-(SUM($F486:AJ486)-$E486),($E486*(1-$D$461))*$D486),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C486,MIN(-(SUM($F486:AK486)-$E486),($E486*(1-$D$461))*$D486),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C486,MIN(-(SUM($F486:AL486)-$E486),($E486*(1-$D$461))*$D486),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C486,MIN(-(SUM($F486:AM486)-$E486),($E486*(1-$D$461))*$D486),0)*AN$457","v":0}]
[null,null,24,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E487*D461","v":0},{"$f":"IF(G$459>=$C487,MIN(-(SUM(F487:$F487)-$E487),($E487*(1-$D$461))*$D487),0)*G$457","v":0},{"$f":"IF(H$459>=$C487,MIN(-(SUM($F487:G487)-$E487),($E487*(1-$D$461))*$D487),0)*H$457","v":0},{"$f":"IF(I$459>=$C487,MIN(-(SUM($F487:H487)-$E487),($E487*(1-$D$461))*$D487),0)*I$457","v":0},{"$f":"IF(J$459>=$C487,MIN(-(SUM($F487:I487)-$E487),($E487*(1-$D$461))*$D487),0)*J$457","v":0},{"$f":"IF(K$459>=$C487,MIN(-(SUM($F487:J487)-$E487),($E487*(1-$D$461))*$D487),0)*K$457","v":0},{"$f":"IF(L$459>=$C487,MIN(-(SUM($F487:K487)-$E487),($E487*(1-$D$461))*$D487),0)*L$457","v":0},{"$f":"IF(M$459>=$C487,MIN(-(SUM($F487:L487)-$E487),($E487*(1-$D$461))*$D487),0)*M$457","v":0},{"$f":"IF(N$459>=$C487,MIN(-(SUM($F487:M487)-$E487),($E487*(1-$D$461))*$D487),0)*N$457","v":0},{"$f":"IF(O$459>=$C487,MIN(-(SUM($F487:N487)-$E487),($E487*(1-$D$461))*$D487),0)*O$457","v":0},{"$f":"IF(P$459>=$C487,MIN(-(SUM($F487:O487)-$E487),($E487*(1-$D$461))*$D487),0)*P$457","v":0},{"$f":"IF(Q$459>=$C487,MIN(-(SUM($F487:P487)-$E487),($E487*(1-$D$461))*$D487),0)*Q$457","v":0},{"$f":"IF(R$459>=$C487,MIN(-(SUM($F487:Q487)-$E487),($E487*(1-$D$461))*$D487),0)*R$457","v":0},{"$f":"IF(S$459>=$C487,MIN(-(SUM($F487:R487)-$E487),($E487*(1-$D$461))*$D487),0)*S$457","v":0},{"$f":"IF(T$459>=$C487,MIN(-(SUM($F487:S487)-$E487),($E487*(1-$D$461))*$D487),0)*T$457","v":0},{"$f":"IF(U$459>=$C487,MIN(-(SUM($F487:T487)-$E487),($E487*(1-$D$461))*$D487),0)*U$457","v":0},{"$f":"IF(V$459>=$C487,MIN(-(SUM($F487:U487)-$E487),($E487*(1-$D$461))*$D487),0)*V$457","v":0},{"$f":"IF(W$459>=$C487,MIN(-(SUM($F487:V487)-$E487),($E487*(1-$D$461))*$D487),0)*W$457","v":0},{"$f":"IF(X$459>=$C487,MIN(-(SUM($F487:W487)-$E487),($E487*(1-$D$461))*$D487),0)*X$457","v":0},{"$f":"IF(Y$459>=$C487,MIN(-(SUM($F487:X487)-$E487),($E487*(1-$D$461))*$D487),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C487,MIN(-(SUM($F487:Y487)-$E487),($E487*(1-$D$461))*$D487),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C487,MIN(-(SUM($F487:Z487)-$E487),($E487*(1-$D$461))*$D487),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C487,MIN(-(SUM($F487:AA487)-$E487),($E487*(1-$D$461))*$D487),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C487,MIN(-(SUM($F487:AB487)-$E487),($E487*(1-$D$461))*$D487),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C487,MIN(-(SUM($F487:AC487)-$E487),($E487*(1-$D$461))*$D487),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C487,MIN(-(SUM($F487:AD487)-$E487),($E487*(1-$D$461))*$D487),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C487,MIN(-(SUM($F487:AE487)-$E487),($E487*(1-$D$461))*$D487),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C487,MIN(-(SUM($F487:AF487)-$E487),($E487*(1-$D$461))*$D487),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C487,MIN(-(SUM($F487:AG487)-$E487),($E487*(1-$D$461))*$D487),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C487,MIN(-(SUM($F487:AH487)-$E487),($E487*(1-$D$461))*$D487),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C487,MIN(-(SUM($F487:AI487)-$E487),($E487*(1-$D$461))*$D487),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C487,MIN(-(SUM($F487:AJ487)-$E487),($E487*(1-$D$461))*$D487),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C487,MIN(-(SUM($F487:AK487)-$E487),($E487*(1-$D$461))*$D487),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C487,MIN(-(SUM($F487:AL487)-$E487),($E487*(1-$D$461))*$D487),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C487,MIN(-(SUM($F487:AM487)-$E487),($E487*(1-$D$461))*$D487),0)*AN$457","v":0}]
[null,null,25,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E488*D461","v":0},{"$f":"IF(G$459>=$C488,MIN(-(SUM(F488:$F488)-$E488),($E488*(1-$D$461))*$D488),0)*G$457","v":0},{"$f":"IF(H$459>=$C488,MIN(-(SUM($F488:G488)-$E488),($E488*(1-$D$461))*$D488),0)*H$457","v":0},{"$f":"IF(I$459>=$C488,MIN(-(SUM($F488:H488)-$E488),($E488*(1-$D$461))*$D488),0)*I$457","v":0},{"$f":"IF(J$459>=$C488,MIN(-(SUM($F488:I488)-$E488),($E488*(1-$D$461))*$D488),0)*J$457","v":0},{"$f":"IF(K$459>=$C488,MIN(-(SUM($F488:J488)-$E488),($E488*(1-$D$461))*$D488),0)*K$457","v":0},{"$f":"IF(L$459>=$C488,MIN(-(SUM($F488:K488)-$E488),($E488*(1-$D$461))*$D488),0)*L$457","v":0},{"$f":"IF(M$459>=$C488,MIN(-(SUM($F488:L488)-$E488),($E488*(1-$D$461))*$D488),0)*M$457","v":0},{"$f":"IF(N$459>=$C488,MIN(-(SUM($F488:M488)-$E488),($E488*(1-$D$461))*$D488),0)*N$457","v":0},{"$f":"IF(O$459>=$C488,MIN(-(SUM($F488:N488)-$E488),($E488*(1-$D$461))*$D488),0)*O$457","v":0},{"$f":"IF(P$459>=$C488,MIN(-(SUM($F488:O488)-$E488),($E488*(1-$D$461))*$D488),0)*P$457","v":0},{"$f":"IF(Q$459>=$C488,MIN(-(SUM($F488:P488)-$E488),($E488*(1-$D$461))*$D488),0)*Q$457","v":0},{"$f":"IF(R$459>=$C488,MIN(-(SUM($F488:Q488)-$E488),($E488*(1-$D$461))*$D488),0)*R$457","v":0},{"$f":"IF(S$459>=$C488,MIN(-(SUM($F488:R488)-$E488),($E488*(1-$D$461))*$D488),0)*S$457","v":0},{"$f":"IF(T$459>=$C488,MIN(-(SUM($F488:S488)-$E488),($E488*(1-$D$461))*$D488),0)*T$457","v":0},{"$f":"IF(U$459>=$C488,MIN(-(SUM($F488:T488)-$E488),($E488*(1-$D$461))*$D488),0)*U$457","v":0},{"$f":"IF(V$459>=$C488,MIN(-(SUM($F488:U488)-$E488),($E488*(1-$D$461))*$D488),0)*V$457","v":0},{"$f":"IF(W$459>=$C488,MIN(-(SUM($F488:V488)-$E488),($E488*(1-$D$461))*$D488),0)*W$457","v":0},{"$f":"IF(X$459>=$C488,MIN(-(SUM($F488:W488)-$E488),($E488*(1-$D$461))*$D488),0)*X$457","v":0},{"$f":"IF(Y$459>=$C488,MIN(-(SUM($F488:X488)-$E488),($E488*(1-$D$461))*$D488),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C488,MIN(-(SUM($F488:Y488)-$E488),($E488*(1-$D$461))*$D488),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C488,MIN(-(SUM($F488:Z488)-$E488),($E488*(1-$D$461))*$D488),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C488,MIN(-(SUM($F488:AA488)-$E488),($E488*(1-$D$461))*$D488),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C488,MIN(-(SUM($F488:AB488)-$E488),($E488*(1-$D$461))*$D488),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C488,MIN(-(SUM($F488:AC488)-$E488),($E488*(1-$D$461))*$D488),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C488,MIN(-(SUM($F488:AD488)-$E488),($E488*(1-$D$461))*$D488),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C488,MIN(-(SUM($F488:AE488)-$E488),($E488*(1-$D$461))*$D488),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C488,MIN(-(SUM($F488:AF488)-$E488),($E488*(1-$D$461))*$D488),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C488,MIN(-(SUM($F488:AG488)-$E488),($E488*(1-$D$461))*$D488),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C488,MIN(-(SUM($F488:AH488)-$E488),($E488*(1-$D$461))*$D488),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C488,MIN(-(SUM($F488:AI488)-$E488),($E488*(1-$D$461))*$D488),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C488,MIN(-(SUM($F488:AJ488)-$E488),($E488*(1-$D$461))*$D488),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C488,MIN(-(SUM($F488:AK488)-$E488),($E488*(1-$D$461))*$D488),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C488,MIN(-(SUM($F488:AL488)-$E488),($E488*(1-$D$461))*$D488),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C488,MIN(-(SUM($F488:AM488)-$E488),($E488*(1-$D$461))*$D488),0)*AN$457","v":0}]
[null,null,26,{"$f":"Inputs!$D$263","v":0.1},15,{"$f":"E489*D461","v":0},{"$f":"IF(G$459>=$C489,MIN(-(SUM(F489:$F489)-$E489),($E489*(1-$D$461))*$D489),0)*G$457","v":0},{"$f":"IF(H$459>=$C489,MIN(-(SUM($F489:G489)-$E489),($E489*(1-$D$461))*$D489),0)*H$457","v":0},{"$f":"IF(I$459>=$C489,MIN(-(SUM($F489:H489)-$E489),($E489*(1-$D$461))*$D489),0)*I$457","v":0},{"$f":"IF(J$459>=$C489,MIN(-(SUM($F489:I489)-$E489),($E489*(1-$D$461))*$D489),0)*J$457","v":0},{"$f":"IF(K$459>=$C489,MIN(-(SUM($F489:J489)-$E489),($E489*(1-$D$461))*$D489),0)*K$457","v":0},{"$f":"IF(L$459>=$C489,MIN(-(SUM($F489:K489)-$E489),($E489*(1-$D$461))*$D489),0)*L$457","v":0},{"$f":"IF(M$459>=$C489,MIN(-(SUM($F489:L489)-$E489),($E489*(1-$D$461))*$D489),0)*M$457","v":0},{"$f":"IF(N$459>=$C489,MIN(-(SUM($F489:M489)-$E489),($E489*(1-$D$461))*$D489),0)*N$457","v":0},{"$f":"IF(O$459>=$C489,MIN(-(SUM($F489:N489)-$E489),($E489*(1-$D$461))*$D489),0)*O$457","v":0},{"$f":"IF(P$459>=$C489,MIN(-(SUM($F489:O489)-$E489),($E489*(1-$D$461))*$D489),0)*P$457","v":0},{"$f":"IF(Q$459>=$C489,MIN(-(SUM($F489:P489)-$E489),($E489*(1-$D$461))*$D489),0)*Q$457","v":0},{"$f":"IF(R$459>=$C489,MIN(-(SUM($F489:Q489)-$E489),($E489*(1-$D$461))*$D489),0)*R$457","v":0},{"$f":"IF(S$459>=$C489,MIN(-(SUM($F489:R489)-$E489),($E489*(1-$D$461))*$D489),0)*S$457","v":0},{"$f":"IF(T$459>=$C489,MIN(-(SUM($F489:S489)-$E489),($E489*(1-$D$461))*$D489),0)*T$457","v":0},{"$f":"IF(U$459>=$C489,MIN(-(SUM($F489:T489)-$E489),($E489*(1-$D$461))*$D489),0)*U$457","v":0},{"$f":"IF(V$459>=$C489,MIN(-(SUM($F489:U489)-$E489),($E489*(1-$D$461))*$D489),0)*V$457","v":0},{"$f":"IF(W$459>=$C489,MIN(-(SUM($F489:V489)-$E489),($E489*(1-$D$461))*$D489),0)*W$457","v":0},{"$f":"IF(X$459>=$C489,MIN(-(SUM($F489:W489)-$E489),($E489*(1-$D$461))*$D489),0)*X$457","v":0},{"$f":"IF(Y$459>=$C489,MIN(-(SUM($F489:X489)-$E489),($E489*(1-$D$461))*$D489),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C489,MIN(-(SUM($F489:Y489)-$E489),($E489*(1-$D$461))*$D489),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C489,MIN(-(SUM($F489:Z489)-$E489),($E489*(1-$D$461))*$D489),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C489,MIN(-(SUM($F489:AA489)-$E489),($E489*(1-$D$461))*$D489),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C489,MIN(-(SUM($F489:AB489)-$E489),($E489*(1-$D$461))*$D489),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C489,MIN(-(SUM($F489:AC489)-$E489),($E489*(1-$D$461))*$D489),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C489,MIN(-(SUM($F489:AD489)-$E489),($E489*(1-$D$461))*$D489),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C489,MIN(-(SUM($F489:AE489)-$E489),($E489*(1-$D$461))*$D489),0)*AF$457","v":1.5},{"$f":"IF(AG$459>=$C489,MIN(-(SUM($F489:AF489)-$E489),($E489*(1-$D$461))*$D489),0)*AG$457","v":1.5},{"$f":"IF(AH$459>=$C489,MIN(-(SUM($F489:AG489)-$E489),($E489*(1-$D$461))*$D489),0)*AH$457","v":1.5},{"$f":"IF(AI$459>=$C489,MIN(-(SUM($F489:AH489)-$E489),($E489*(1-$D$461))*$D489),0)*AI$457","v":1.5},{"$f":"IF(AJ$459>=$C489,MIN(-(SUM($F489:AI489)-$E489),($E489*(1-$D$461))*$D489),0)*AJ$457","v":1.5},{"$f":"IF(AK$459>=$C489,MIN(-(SUM($F489:AJ489)-$E489),($E489*(1-$D$461))*$D489),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C489,MIN(-(SUM($F489:AK489)-$E489),($E489*(1-$D$461))*$D489),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C489,MIN(-(SUM($F489:AL489)-$E489),($E489*(1-$D$461))*$D489),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C489,MIN(-(SUM($F489:AM489)-$E489),($E489*(1-$D$461))*$D489),0)*AN$457","v":0}]
[null,null,27,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E490*D461","v":0},{"$f":"IF(G$459>=$C490,MIN(-(SUM(F490:$F490)-$E490),($E490*(1-$D$461))*$D490),0)*G$457","v":0},{"$f":"IF(H$459>=$C490,MIN(-(SUM($F490:G490)-$E490),($E490*(1-$D$461))*$D490),0)*H$457","v":0},{"$f":"IF(I$459>=$C490,MIN(-(SUM($F490:H490)-$E490),($E490*(1-$D$461))*$D490),0)*I$457","v":0},{"$f":"IF(J$459>=$C490,MIN(-(SUM($F490:I490)-$E490),($E490*(1-$D$461))*$D490),0)*J$457","v":0},{"$f":"IF(K$459>=$C490,MIN(-(SUM($F490:J490)-$E490),($E490*(1-$D$461))*$D490),0)*K$457","v":0},{"$f":"IF(L$459>=$C490,MIN(-(SUM($F490:K490)-$E490),($E490*(1-$D$461))*$D490),0)*L$457","v":0},{"$f":"IF(M$459>=$C490,MIN(-(SUM($F490:L490)-$E490),($E490*(1-$D$461))*$D490),0)*M$457","v":0},{"$f":"IF(N$459>=$C490,MIN(-(SUM($F490:M490)-$E490),($E490*(1-$D$461))*$D490),0)*N$457","v":0},{"$f":"IF(O$459>=$C490,MIN(-(SUM($F490:N490)-$E490),($E490*(1-$D$461))*$D490),0)*O$457","v":0},{"$f":"IF(P$459>=$C490,MIN(-(SUM($F490:O490)-$E490),($E490*(1-$D$461))*$D490),0)*P$457","v":0},{"$f":"IF(Q$459>=$C490,MIN(-(SUM($F490:P490)-$E490),($E490*(1-$D$461))*$D490),0)*Q$457","v":0},{"$f":"IF(R$459>=$C490,MIN(-(SUM($F490:Q490)-$E490),($E490*(1-$D$461))*$D490),0)*R$457","v":0},{"$f":"IF(S$459>=$C490,MIN(-(SUM($F490:R490)-$E490),($E490*(1-$D$461))*$D490),0)*S$457","v":0},{"$f":"IF(T$459>=$C490,MIN(-(SUM($F490:S490)-$E490),($E490*(1-$D$461))*$D490),0)*T$457","v":0},{"$f":"IF(U$459>=$C490,MIN(-(SUM($F490:T490)-$E490),($E490*(1-$D$461))*$D490),0)*U$457","v":0},{"$f":"IF(V$459>=$C490,MIN(-(SUM($F490:U490)-$E490),($E490*(1-$D$461))*$D490),0)*V$457","v":0},{"$f":"IF(W$459>=$C490,MIN(-(SUM($F490:V490)-$E490),($E490*(1-$D$461))*$D490),0)*W$457","v":0},{"$f":"IF(X$459>=$C490,MIN(-(SUM($F490:W490)-$E490),($E490*(1-$D$461))*$D490),0)*X$457","v":0},{"$f":"IF(Y$459>=$C490,MIN(-(SUM($F490:X490)-$E490),($E490*(1-$D$461))*$D490),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C490,MIN(-(SUM($F490:Y490)-$E490),($E490*(1-$D$461))*$D490),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C490,MIN(-(SUM($F490:Z490)-$E490),($E490*(1-$D$461))*$D490),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C490,MIN(-(SUM($F490:AA490)-$E490),($E490*(1-$D$461))*$D490),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C490,MIN(-(SUM($F490:AB490)-$E490),($E490*(1-$D$461))*$D490),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C490,MIN(-(SUM($F490:AC490)-$E490),($E490*(1-$D$461))*$D490),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C490,MIN(-(SUM($F490:AD490)-$E490),($E490*(1-$D$461))*$D490),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C490,MIN(-(SUM($F490:AE490)-$E490),($E490*(1-$D$461))*$D490),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C490,MIN(-(SUM($F490:AF490)-$E490),($E490*(1-$D$461))*$D490),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C490,MIN(-(SUM($F490:AG490)-$E490),($E490*(1-$D$461))*$D490),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C490,MIN(-(SUM($F490:AH490)-$E490),($E490*(1-$D$461))*$D490),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C490,MIN(-(SUM($F490:AI490)-$E490),($E490*(1-$D$461))*$D490),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C490,MIN(-(SUM($F490:AJ490)-$E490),($E490*(1-$D$461))*$D490),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C490,MIN(-(SUM($F490:AK490)-$E490),($E490*(1-$D$461))*$D490),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C490,MIN(-(SUM($F490:AL490)-$E490),($E490*(1-$D$461))*$D490),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C490,MIN(-(SUM($F490:AM490)-$E490),($E490*(1-$D$461))*$D490),0)*AN$457","v":0}]
[null,null,28,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E491*D461","v":0},{"$f":"IF(G$459>=$C491,MIN(-(SUM(F491:$F491)-$E491),($E491*(1-$D$461))*$D491),0)*G$457","v":0},{"$f":"IF(H$459>=$C491,MIN(-(SUM($F491:G491)-$E491),($E491*(1-$D$461))*$D491),0)*H$457","v":0},{"$f":"IF(I$459>=$C491,MIN(-(SUM($F491:H491)-$E491),($E491*(1-$D$461))*$D491),0)*I$457","v":0},{"$f":"IF(J$459>=$C491,MIN(-(SUM($F491:I491)-$E491),($E491*(1-$D$461))*$D491),0)*J$457","v":0},{"$f":"IF(K$459>=$C491,MIN(-(SUM($F491:J491)-$E491),($E491*(1-$D$461))*$D491),0)*K$457","v":0},{"$f":"IF(L$459>=$C491,MIN(-(SUM($F491:K491)-$E491),($E491*(1-$D$461))*$D491),0)*L$457","v":0},{"$f":"IF(M$459>=$C491,MIN(-(SUM($F491:L491)-$E491),($E491*(1-$D$461))*$D491),0)*M$457","v":0},{"$f":"IF(N$459>=$C491,MIN(-(SUM($F491:M491)-$E491),($E491*(1-$D$461))*$D491),0)*N$457","v":0},{"$f":"IF(O$459>=$C491,MIN(-(SUM($F491:N491)-$E491),($E491*(1-$D$461))*$D491),0)*O$457","v":0},{"$f":"IF(P$459>=$C491,MIN(-(SUM($F491:O491)-$E491),($E491*(1-$D$461))*$D491),0)*P$457","v":0},{"$f":"IF(Q$459>=$C491,MIN(-(SUM($F491:P491)-$E491),($E491*(1-$D$461))*$D491),0)*Q$457","v":0},{"$f":"IF(R$459>=$C491,MIN(-(SUM($F491:Q491)-$E491),($E491*(1-$D$461))*$D491),0)*R$457","v":0},{"$f":"IF(S$459>=$C491,MIN(-(SUM($F491:R491)-$E491),($E491*(1-$D$461))*$D491),0)*S$457","v":0},{"$f":"IF(T$459>=$C491,MIN(-(SUM($F491:S491)-$E491),($E491*(1-$D$461))*$D491),0)*T$457","v":0},{"$f":"IF(U$459>=$C491,MIN(-(SUM($F491:T491)-$E491),($E491*(1-$D$461))*$D491),0)*U$457","v":0},{"$f":"IF(V$459>=$C491,MIN(-(SUM($F491:U491)-$E491),($E491*(1-$D$461))*$D491),0)*V$457","v":0},{"$f":"IF(W$459>=$C491,MIN(-(SUM($F491:V491)-$E491),($E491*(1-$D$461))*$D491),0)*W$457","v":0},{"$f":"IF(X$459>=$C491,MIN(-(SUM($F491:W491)-$E491),($E491*(1-$D$461))*$D491),0)*X$457","v":0},{"$f":"IF(Y$459>=$C491,MIN(-(SUM($F491:X491)-$E491),($E491*(1-$D$461))*$D491),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C491,MIN(-(SUM($F491:Y491)-$E491),($E491*(1-$D$461))*$D491),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C491,MIN(-(SUM($F491:Z491)-$E491),($E491*(1-$D$461))*$D491),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C491,MIN(-(SUM($F491:AA491)-$E491),($E491*(1-$D$461))*$D491),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C491,MIN(-(SUM($F491:AB491)-$E491),($E491*(1-$D$461))*$D491),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C491,MIN(-(SUM($F491:AC491)-$E491),($E491*(1-$D$461))*$D491),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C491,MIN(-(SUM($F491:AD491)-$E491),($E491*(1-$D$461))*$D491),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C491,MIN(-(SUM($F491:AE491)-$E491),($E491*(1-$D$461))*$D491),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C491,MIN(-(SUM($F491:AF491)-$E491),($E491*(1-$D$461))*$D491),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C491,MIN(-(SUM($F491:AG491)-$E491),($E491*(1-$D$461))*$D491),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C491,MIN(-(SUM($F491:AH491)-$E491),($E491*(1-$D$461))*$D491),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C491,MIN(-(SUM($F491:AI491)-$E491),($E491*(1-$D$461))*$D491),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C491,MIN(-(SUM($F491:AJ491)-$E491),($E491*(1-$D$461))*$D491),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C491,MIN(-(SUM($F491:AK491)-$E491),($E491*(1-$D$461))*$D491),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C491,MIN(-(SUM($F491:AL491)-$E491),($E491*(1-$D$461))*$D491),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C491,MIN(-(SUM($F491:AM491)-$E491),($E491*(1-$D$461))*$D491),0)*AN$457","v":0}]
[null,null,29,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E492*D461","v":0},{"$f":"IF(G$459>=$C492,MIN(-(SUM(F492:$F492)-$E492),($E492*(1-$D$461))*$D492),0)*G$457","v":0},{"$f":"IF(H$459>=$C492,MIN(-(SUM($F492:G492)-$E492),($E492*(1-$D$461))*$D492),0)*H$457","v":0},{"$f":"IF(I$459>=$C492,MIN(-(SUM($F492:H492)-$E492),($E492*(1-$D$461))*$D492),0)*I$457","v":0},{"$f":"IF(J$459>=$C492,MIN(-(SUM($F492:I492)-$E492),($E492*(1-$D$461))*$D492),0)*J$457","v":0},{"$f":"IF(K$459>=$C492,MIN(-(SUM($F492:J492)-$E492),($E492*(1-$D$461))*$D492),0)*K$457","v":0},{"$f":"IF(L$459>=$C492,MIN(-(SUM($F492:K492)-$E492),($E492*(1-$D$461))*$D492),0)*L$457","v":0},{"$f":"IF(M$459>=$C492,MIN(-(SUM($F492:L492)-$E492),($E492*(1-$D$461))*$D492),0)*M$457","v":0},{"$f":"IF(N$459>=$C492,MIN(-(SUM($F492:M492)-$E492),($E492*(1-$D$461))*$D492),0)*N$457","v":0},{"$f":"IF(O$459>=$C492,MIN(-(SUM($F492:N492)-$E492),($E492*(1-$D$461))*$D492),0)*O$457","v":0},{"$f":"IF(P$459>=$C492,MIN(-(SUM($F492:O492)-$E492),($E492*(1-$D$461))*$D492),0)*P$457","v":0},{"$f":"IF(Q$459>=$C492,MIN(-(SUM($F492:P492)-$E492),($E492*(1-$D$461))*$D492),0)*Q$457","v":0},{"$f":"IF(R$459>=$C492,MIN(-(SUM($F492:Q492)-$E492),($E492*(1-$D$461))*$D492),0)*R$457","v":0},{"$f":"IF(S$459>=$C492,MIN(-(SUM($F492:R492)-$E492),($E492*(1-$D$461))*$D492),0)*S$457","v":0},{"$f":"IF(T$459>=$C492,MIN(-(SUM($F492:S492)-$E492),($E492*(1-$D$461))*$D492),0)*T$457","v":0},{"$f":"IF(U$459>=$C492,MIN(-(SUM($F492:T492)-$E492),($E492*(1-$D$461))*$D492),0)*U$457","v":0},{"$f":"IF(V$459>=$C492,MIN(-(SUM($F492:U492)-$E492),($E492*(1-$D$461))*$D492),0)*V$457","v":0},{"$f":"IF(W$459>=$C492,MIN(-(SUM($F492:V492)-$E492),($E492*(1-$D$461))*$D492),0)*W$457","v":0},{"$f":"IF(X$459>=$C492,MIN(-(SUM($F492:W492)-$E492),($E492*(1-$D$461))*$D492),0)*X$457","v":0},{"$f":"IF(Y$459>=$C492,MIN(-(SUM($F492:X492)-$E492),($E492*(1-$D$461))*$D492),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C492,MIN(-(SUM($F492:Y492)-$E492),($E492*(1-$D$461))*$D492),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C492,MIN(-(SUM($F492:Z492)-$E492),($E492*(1-$D$461))*$D492),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C492,MIN(-(SUM($F492:AA492)-$E492),($E492*(1-$D$461))*$D492),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C492,MIN(-(SUM($F492:AB492)-$E492),($E492*(1-$D$461))*$D492),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C492,MIN(-(SUM($F492:AC492)-$E492),($E492*(1-$D$461))*$D492),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C492,MIN(-(SUM($F492:AD492)-$E492),($E492*(1-$D$461))*$D492),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C492,MIN(-(SUM($F492:AE492)-$E492),($E492*(1-$D$461))*$D492),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C492,MIN(-(SUM($F492:AF492)-$E492),($E492*(1-$D$461))*$D492),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C492,MIN(-(SUM($F492:AG492)-$E492),($E492*(1-$D$461))*$D492),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C492,MIN(-(SUM($F492:AH492)-$E492),($E492*(1-$D$461))*$D492),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C492,MIN(-(SUM($F492:AI492)-$E492),($E492*(1-$D$461))*$D492),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C492,MIN(-(SUM($F492:AJ492)-$E492),($E492*(1-$D$461))*$D492),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C492,MIN(-(SUM($F492:AK492)-$E492),($E492*(1-$D$461))*$D492),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C492,MIN(-(SUM($F492:AL492)-$E492),($E492*(1-$D$461))*$D492),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C492,MIN(-(SUM($F492:AM492)-$E492),($E492*(1-$D$461))*$D492),0)*AN$457","v":0}]
[null,null,30,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E493*D461","v":0},{"$f":"IF(G$459>=$C493,MIN(-(SUM(F493:$F493)-$E493),($E493*(1-$D$461))*$D493),0)*G$457","v":0},{"$f":"IF(H$459>=$C493,MIN(-(SUM($F493:G493)-$E493),($E493*(1-$D$461))*$D493),0)*H$457","v":0},{"$f":"IF(I$459>=$C493,MIN(-(SUM($F493:H493)-$E493),($E493*(1-$D$461))*$D493),0)*I$457","v":0},{"$f":"IF(J$459>=$C493,MIN(-(SUM($F493:I493)-$E493),($E493*(1-$D$461))*$D493),0)*J$457","v":0},{"$f":"IF(K$459>=$C493,MIN(-(SUM($F493:J493)-$E493),($E493*(1-$D$461))*$D493),0)*K$457","v":0},{"$f":"IF(L$459>=$C493,MIN(-(SUM($F493:K493)-$E493),($E493*(1-$D$461))*$D493),0)*L$457","v":0},{"$f":"IF(M$459>=$C493,MIN(-(SUM($F493:L493)-$E493),($E493*(1-$D$461))*$D493),0)*M$457","v":0},{"$f":"IF(N$459>=$C493,MIN(-(SUM($F493:M493)-$E493),($E493*(1-$D$461))*$D493),0)*N$457","v":0},{"$f":"IF(O$459>=$C493,MIN(-(SUM($F493:N493)-$E493),($E493*(1-$D$461))*$D493),0)*O$457","v":0},{"$f":"IF(P$459>=$C493,MIN(-(SUM($F493:O493)-$E493),($E493*(1-$D$461))*$D493),0)*P$457","v":0},{"$f":"IF(Q$459>=$C493,MIN(-(SUM($F493:P493)-$E493),($E493*(1-$D$461))*$D493),0)*Q$457","v":0},{"$f":"IF(R$459>=$C493,MIN(-(SUM($F493:Q493)-$E493),($E493*(1-$D$461))*$D493),0)*R$457","v":0},{"$f":"IF(S$459>=$C493,MIN(-(SUM($F493:R493)-$E493),($E493*(1-$D$461))*$D493),0)*S$457","v":0},{"$f":"IF(T$459>=$C493,MIN(-(SUM($F493:S493)-$E493),($E493*(1-$D$461))*$D493),0)*T$457","v":0},{"$f":"IF(U$459>=$C493,MIN(-(SUM($F493:T493)-$E493),($E493*(1-$D$461))*$D493),0)*U$457","v":0},{"$f":"IF(V$459>=$C493,MIN(-(SUM($F493:U493)-$E493),($E493*(1-$D$461))*$D493),0)*V$457","v":0},{"$f":"IF(W$459>=$C493,MIN(-(SUM($F493:V493)-$E493),($E493*(1-$D$461))*$D493),0)*W$457","v":0},{"$f":"IF(X$459>=$C493,MIN(-(SUM($F493:W493)-$E493),($E493*(1-$D$461))*$D493),0)*X$457","v":0},{"$f":"IF(Y$459>=$C493,MIN(-(SUM($F493:X493)-$E493),($E493*(1-$D$461))*$D493),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C493,MIN(-(SUM($F493:Y493)-$E493),($E493*(1-$D$461))*$D493),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C493,MIN(-(SUM($F493:Z493)-$E493),($E493*(1-$D$461))*$D493),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C493,MIN(-(SUM($F493:AA493)-$E493),($E493*(1-$D$461))*$D493),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C493,MIN(-(SUM($F493:AB493)-$E493),($E493*(1-$D$461))*$D493),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C493,MIN(-(SUM($F493:AC493)-$E493),($E493*(1-$D$461))*$D493),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C493,MIN(-(SUM($F493:AD493)-$E493),($E493*(1-$D$461))*$D493),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C493,MIN(-(SUM($F493:AE493)-$E493),($E493*(1-$D$461))*$D493),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C493,MIN(-(SUM($F493:AF493)-$E493),($E493*(1-$D$461))*$D493),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C493,MIN(-(SUM($F493:AG493)-$E493),($E493*(1-$D$461))*$D493),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C493,MIN(-(SUM($F493:AH493)-$E493),($E493*(1-$D$461))*$D493),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C493,MIN(-(SUM($F493:AI493)-$E493),($E493*(1-$D$461))*$D493),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C493,MIN(-(SUM($F493:AJ493)-$E493),($E493*(1-$D$461))*$D493),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C493,MIN(-(SUM($F493:AK493)-$E493),($E493*(1-$D$461))*$D493),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C493,MIN(-(SUM($F493:AL493)-$E493),($E493*(1-$D$461))*$D493),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C493,MIN(-(SUM($F493:AM493)-$E493),($E493*(1-$D$461))*$D493),0)*AN$457","v":0}]
[null,null,31,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E494*D461","v":0},{"$f":"IF(G$459>=$C494,MIN(-(SUM(F494:$F494)-$E494),($E494*(1-$D$461))*$D494),0)*G$457","v":0},{"$f":"IF(H$459>=$C494,MIN(-(SUM($F494:G494)-$E494),($E494*(1-$D$461))*$D494),0)*H$457","v":0},{"$f":"IF(I$459>=$C494,MIN(-(SUM($F494:H494)-$E494),($E494*(1-$D$461))*$D494),0)*I$457","v":0},{"$f":"IF(J$459>=$C494,MIN(-(SUM($F494:I494)-$E494),($E494*(1-$D$461))*$D494),0)*J$457","v":0},{"$f":"IF(K$459>=$C494,MIN(-(SUM($F494:J494)-$E494),($E494*(1-$D$461))*$D494),0)*K$457","v":0},{"$f":"IF(L$459>=$C494,MIN(-(SUM($F494:K494)-$E494),($E494*(1-$D$461))*$D494),0)*L$457","v":0},{"$f":"IF(M$459>=$C494,MIN(-(SUM($F494:L494)-$E494),($E494*(1-$D$461))*$D494),0)*M$457","v":0},{"$f":"IF(N$459>=$C494,MIN(-(SUM($F494:M494)-$E494),($E494*(1-$D$461))*$D494),0)*N$457","v":0},{"$f":"IF(O$459>=$C494,MIN(-(SUM($F494:N494)-$E494),($E494*(1-$D$461))*$D494),0)*O$457","v":0},{"$f":"IF(P$459>=$C494,MIN(-(SUM($F494:O494)-$E494),($E494*(1-$D$461))*$D494),0)*P$457","v":0},{"$f":"IF(Q$459>=$C494,MIN(-(SUM($F494:P494)-$E494),($E494*(1-$D$461))*$D494),0)*Q$457","v":0},{"$f":"IF(R$459>=$C494,MIN(-(SUM($F494:Q494)-$E494),($E494*(1-$D$461))*$D494),0)*R$457","v":0},{"$f":"IF(S$459>=$C494,MIN(-(SUM($F494:R494)-$E494),($E494*(1-$D$461))*$D494),0)*S$457","v":0},{"$f":"IF(T$459>=$C494,MIN(-(SUM($F494:S494)-$E494),($E494*(1-$D$461))*$D494),0)*T$457","v":0},{"$f":"IF(U$459>=$C494,MIN(-(SUM($F494:T494)-$E494),($E494*(1-$D$461))*$D494),0)*U$457","v":0},{"$f":"IF(V$459>=$C494,MIN(-(SUM($F494:U494)-$E494),($E494*(1-$D$461))*$D494),0)*V$457","v":0},{"$f":"IF(W$459>=$C494,MIN(-(SUM($F494:V494)-$E494),($E494*(1-$D$461))*$D494),0)*W$457","v":0},{"$f":"IF(X$459>=$C494,MIN(-(SUM($F494:W494)-$E494),($E494*(1-$D$461))*$D494),0)*X$457","v":0},{"$f":"IF(Y$459>=$C494,MIN(-(SUM($F494:X494)-$E494),($E494*(1-$D$461))*$D494),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C494,MIN(-(SUM($F494:Y494)-$E494),($E494*(1-$D$461))*$D494),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C494,MIN(-(SUM($F494:Z494)-$E494),($E494*(1-$D$461))*$D494),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C494,MIN(-(SUM($F494:AA494)-$E494),($E494*(1-$D$461))*$D494),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C494,MIN(-(SUM($F494:AB494)-$E494),($E494*(1-$D$461))*$D494),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C494,MIN(-(SUM($F494:AC494)-$E494),($E494*(1-$D$461))*$D494),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C494,MIN(-(SUM($F494:AD494)-$E494),($E494*(1-$D$461))*$D494),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C494,MIN(-(SUM($F494:AE494)-$E494),($E494*(1-$D$461))*$D494),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C494,MIN(-(SUM($F494:AF494)-$E494),($E494*(1-$D$461))*$D494),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C494,MIN(-(SUM($F494:AG494)-$E494),($E494*(1-$D$461))*$D494),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C494,MIN(-(SUM($F494:AH494)-$E494),($E494*(1-$D$461))*$D494),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C494,MIN(-(SUM($F494:AI494)-$E494),($E494*(1-$D$461))*$D494),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C494,MIN(-(SUM($F494:AJ494)-$E494),($E494*(1-$D$461))*$D494),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C494,MIN(-(SUM($F494:AK494)-$E494),($E494*(1-$D$461))*$D494),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C494,MIN(-(SUM($F494:AL494)-$E494),($E494*(1-$D$461))*$D494),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C494,MIN(-(SUM($F494:AM494)-$E494),($E494*(1-$D$461))*$D494),0)*AN$457","v":0}]
[null,null,32,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E495*D461","v":0},{"$f":"IF(G$459>=$C495,MIN(-(SUM(F495:$F495)-$E495),($E495*(1-$D$461))*$D495),0)*G$457","v":0},{"$f":"IF(H$459>=$C495,MIN(-(SUM($F495:G495)-$E495),($E495*(1-$D$461))*$D495),0)*H$457","v":0},{"$f":"IF(I$459>=$C495,MIN(-(SUM($F495:H495)-$E495),($E495*(1-$D$461))*$D495),0)*I$457","v":0},{"$f":"IF(J$459>=$C495,MIN(-(SUM($F495:I495)-$E495),($E495*(1-$D$461))*$D495),0)*J$457","v":0},{"$f":"IF(K$459>=$C495,MIN(-(SUM($F495:J495)-$E495),($E495*(1-$D$461))*$D495),0)*K$457","v":0},{"$f":"IF(L$459>=$C495,MIN(-(SUM($F495:K495)-$E495),($E495*(1-$D$461))*$D495),0)*L$457","v":0},{"$f":"IF(M$459>=$C495,MIN(-(SUM($F495:L495)-$E495),($E495*(1-$D$461))*$D495),0)*M$457","v":0},{"$f":"IF(N$459>=$C495,MIN(-(SUM($F495:M495)-$E495),($E495*(1-$D$461))*$D495),0)*N$457","v":0},{"$f":"IF(O$459>=$C495,MIN(-(SUM($F495:N495)-$E495),($E495*(1-$D$461))*$D495),0)*O$457","v":0},{"$f":"IF(P$459>=$C495,MIN(-(SUM($F495:O495)-$E495),($E495*(1-$D$461))*$D495),0)*P$457","v":0},{"$f":"IF(Q$459>=$C495,MIN(-(SUM($F495:P495)-$E495),($E495*(1-$D$461))*$D495),0)*Q$457","v":0},{"$f":"IF(R$459>=$C495,MIN(-(SUM($F495:Q495)-$E495),($E495*(1-$D$461))*$D495),0)*R$457","v":0},{"$f":"IF(S$459>=$C495,MIN(-(SUM($F495:R495)-$E495),($E495*(1-$D$461))*$D495),0)*S$457","v":0},{"$f":"IF(T$459>=$C495,MIN(-(SUM($F495:S495)-$E495),($E495*(1-$D$461))*$D495),0)*T$457","v":0},{"$f":"IF(U$459>=$C495,MIN(-(SUM($F495:T495)-$E495),($E495*(1-$D$461))*$D495),0)*U$457","v":0},{"$f":"IF(V$459>=$C495,MIN(-(SUM($F495:U495)-$E495),($E495*(1-$D$461))*$D495),0)*V$457","v":0},{"$f":"IF(W$459>=$C495,MIN(-(SUM($F495:V495)-$E495),($E495*(1-$D$461))*$D495),0)*W$457","v":0},{"$f":"IF(X$459>=$C495,MIN(-(SUM($F495:W495)-$E495),($E495*(1-$D$461))*$D495),0)*X$457","v":0},{"$f":"IF(Y$459>=$C495,MIN(-(SUM($F495:X495)-$E495),($E495*(1-$D$461))*$D495),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C495,MIN(-(SUM($F495:Y495)-$E495),($E495*(1-$D$461))*$D495),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C495,MIN(-(SUM($F495:Z495)-$E495),($E495*(1-$D$461))*$D495),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C495,MIN(-(SUM($F495:AA495)-$E495),($E495*(1-$D$461))*$D495),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C495,MIN(-(SUM($F495:AB495)-$E495),($E495*(1-$D$461))*$D495),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C495,MIN(-(SUM($F495:AC495)-$E495),($E495*(1-$D$461))*$D495),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C495,MIN(-(SUM($F495:AD495)-$E495),($E495*(1-$D$461))*$D495),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C495,MIN(-(SUM($F495:AE495)-$E495),($E495*(1-$D$461))*$D495),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C495,MIN(-(SUM($F495:AF495)-$E495),($E495*(1-$D$461))*$D495),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C495,MIN(-(SUM($F495:AG495)-$E495),($E495*(1-$D$461))*$D495),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C495,MIN(-(SUM($F495:AH495)-$E495),($E495*(1-$D$461))*$D495),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C495,MIN(-(SUM($F495:AI495)-$E495),($E495*(1-$D$461))*$D495),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C495,MIN(-(SUM($F495:AJ495)-$E495),($E495*(1-$D$461))*$D495),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C495,MIN(-(SUM($F495:AK495)-$E495),($E495*(1-$D$461))*$D495),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C495,MIN(-(SUM($F495:AL495)-$E495),($E495*(1-$D$461))*$D495),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C495,MIN(-(SUM($F495:AM495)-$E495),($E495*(1-$D$461))*$D495),0)*AN$457","v":0}]
[null,null,33,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E496*D461","v":0},{"$f":"IF(G$459>=$C496,MIN(-(SUM(F496:$F496)-$E496),($E496*(1-$D$461))*$D496),0)*G$457","v":0},{"$f":"IF(H$459>=$C496,MIN(-(SUM($F496:G496)-$E496),($E496*(1-$D$461))*$D496),0)*H$457","v":0},{"$f":"IF(I$459>=$C496,MIN(-(SUM($F496:H496)-$E496),($E496*(1-$D$461))*$D496),0)*I$457","v":0},{"$f":"IF(J$459>=$C496,MIN(-(SUM($F496:I496)-$E496),($E496*(1-$D$461))*$D496),0)*J$457","v":0},{"$f":"IF(K$459>=$C496,MIN(-(SUM($F496:J496)-$E496),($E496*(1-$D$461))*$D496),0)*K$457","v":0},{"$f":"IF(L$459>=$C496,MIN(-(SUM($F496:K496)-$E496),($E496*(1-$D$461))*$D496),0)*L$457","v":0},{"$f":"IF(M$459>=$C496,MIN(-(SUM($F496:L496)-$E496),($E496*(1-$D$461))*$D496),0)*M$457","v":0},{"$f":"IF(N$459>=$C496,MIN(-(SUM($F496:M496)-$E496),($E496*(1-$D$461))*$D496),0)*N$457","v":0},{"$f":"IF(O$459>=$C496,MIN(-(SUM($F496:N496)-$E496),($E496*(1-$D$461))*$D496),0)*O$457","v":0},{"$f":"IF(P$459>=$C496,MIN(-(SUM($F496:O496)-$E496),($E496*(1-$D$461))*$D496),0)*P$457","v":0},{"$f":"IF(Q$459>=$C496,MIN(-(SUM($F496:P496)-$E496),($E496*(1-$D$461))*$D496),0)*Q$457","v":0},{"$f":"IF(R$459>=$C496,MIN(-(SUM($F496:Q496)-$E496),($E496*(1-$D$461))*$D496),0)*R$457","v":0},{"$f":"IF(S$459>=$C496,MIN(-(SUM($F496:R496)-$E496),($E496*(1-$D$461))*$D496),0)*S$457","v":0},{"$f":"IF(T$459>=$C496,MIN(-(SUM($F496:S496)-$E496),($E496*(1-$D$461))*$D496),0)*T$457","v":0},{"$f":"IF(U$459>=$C496,MIN(-(SUM($F496:T496)-$E496),($E496*(1-$D$461))*$D496),0)*U$457","v":0},{"$f":"IF(V$459>=$C496,MIN(-(SUM($F496:U496)-$E496),($E496*(1-$D$461))*$D496),0)*V$457","v":0},{"$f":"IF(W$459>=$C496,MIN(-(SUM($F496:V496)-$E496),($E496*(1-$D$461))*$D496),0)*W$457","v":0},{"$f":"IF(X$459>=$C496,MIN(-(SUM($F496:W496)-$E496),($E496*(1-$D$461))*$D496),0)*X$457","v":0},{"$f":"IF(Y$459>=$C496,MIN(-(SUM($F496:X496)-$E496),($E496*(1-$D$461))*$D496),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C496,MIN(-(SUM($F496:Y496)-$E496),($E496*(1-$D$461))*$D496),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C496,MIN(-(SUM($F496:Z496)-$E496),($E496*(1-$D$461))*$D496),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C496,MIN(-(SUM($F496:AA496)-$E496),($E496*(1-$D$461))*$D496),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C496,MIN(-(SUM($F496:AB496)-$E496),($E496*(1-$D$461))*$D496),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C496,MIN(-(SUM($F496:AC496)-$E496),($E496*(1-$D$461))*$D496),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C496,MIN(-(SUM($F496:AD496)-$E496),($E496*(1-$D$461))*$D496),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C496,MIN(-(SUM($F496:AE496)-$E496),($E496*(1-$D$461))*$D496),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C496,MIN(-(SUM($F496:AF496)-$E496),($E496*(1-$D$461))*$D496),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C496,MIN(-(SUM($F496:AG496)-$E496),($E496*(1-$D$461))*$D496),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C496,MIN(-(SUM($F496:AH496)-$E496),($E496*(1-$D$461))*$D496),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C496,MIN(-(SUM($F496:AI496)-$E496),($E496*(1-$D$461))*$D496),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C496,MIN(-(SUM($F496:AJ496)-$E496),($E496*(1-$D$461))*$D496),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C496,MIN(-(SUM($F496:AK496)-$E496),($E496*(1-$D$461))*$D496),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C496,MIN(-(SUM($F496:AL496)-$E496),($E496*(1-$D$461))*$D496),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C496,MIN(-(SUM($F496:AM496)-$E496),($E496*(1-$D$461))*$D496),0)*AN$457","v":0}]
[null,null,34,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E497*D461","v":0},{"$f":"IF(G$459>=$C497,MIN(-(SUM(F497:$F497)-$E497),($E497*(1-$D$461))*$D497),0)*G$457","v":0},{"$f":"IF(H$459>=$C497,MIN(-(SUM($F497:G497)-$E497),($E497*(1-$D$461))*$D497),0)*H$457","v":0},{"$f":"IF(I$459>=$C497,MIN(-(SUM($F497:H497)-$E497),($E497*(1-$D$461))*$D497),0)*I$457","v":0},{"$f":"IF(J$459>=$C497,MIN(-(SUM($F497:I497)-$E497),($E497*(1-$D$461))*$D497),0)*J$457","v":0},{"$f":"IF(K$459>=$C497,MIN(-(SUM($F497:J497)-$E497),($E497*(1-$D$461))*$D497),0)*K$457","v":0},{"$f":"IF(L$459>=$C497,MIN(-(SUM($F497:K497)-$E497),($E497*(1-$D$461))*$D497),0)*L$457","v":0},{"$f":"IF(M$459>=$C497,MIN(-(SUM($F497:L497)-$E497),($E497*(1-$D$461))*$D497),0)*M$457","v":0},{"$f":"IF(N$459>=$C497,MIN(-(SUM($F497:M497)-$E497),($E497*(1-$D$461))*$D497),0)*N$457","v":0},{"$f":"IF(O$459>=$C497,MIN(-(SUM($F497:N497)-$E497),($E497*(1-$D$461))*$D497),0)*O$457","v":0},{"$f":"IF(P$459>=$C497,MIN(-(SUM($F497:O497)-$E497),($E497*(1-$D$461))*$D497),0)*P$457","v":0},{"$f":"IF(Q$459>=$C497,MIN(-(SUM($F497:P497)-$E497),($E497*(1-$D$461))*$D497),0)*Q$457","v":0},{"$f":"IF(R$459>=$C497,MIN(-(SUM($F497:Q497)-$E497),($E497*(1-$D$461))*$D497),0)*R$457","v":0},{"$f":"IF(S$459>=$C497,MIN(-(SUM($F497:R497)-$E497),($E497*(1-$D$461))*$D497),0)*S$457","v":0},{"$f":"IF(T$459>=$C497,MIN(-(SUM($F497:S497)-$E497),($E497*(1-$D$461))*$D497),0)*T$457","v":0},{"$f":"IF(U$459>=$C497,MIN(-(SUM($F497:T497)-$E497),($E497*(1-$D$461))*$D497),0)*U$457","v":0},{"$f":"IF(V$459>=$C497,MIN(-(SUM($F497:U497)-$E497),($E497*(1-$D$461))*$D497),0)*V$457","v":0},{"$f":"IF(W$459>=$C497,MIN(-(SUM($F497:V497)-$E497),($E497*(1-$D$461))*$D497),0)*W$457","v":0},{"$f":"IF(X$459>=$C497,MIN(-(SUM($F497:W497)-$E497),($E497*(1-$D$461))*$D497),0)*X$457","v":0},{"$f":"IF(Y$459>=$C497,MIN(-(SUM($F497:X497)-$E497),($E497*(1-$D$461))*$D497),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C497,MIN(-(SUM($F497:Y497)-$E497),($E497*(1-$D$461))*$D497),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C497,MIN(-(SUM($F497:Z497)-$E497),($E497*(1-$D$461))*$D497),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C497,MIN(-(SUM($F497:AA497)-$E497),($E497*(1-$D$461))*$D497),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C497,MIN(-(SUM($F497:AB497)-$E497),($E497*(1-$D$461))*$D497),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C497,MIN(-(SUM($F497:AC497)-$E497),($E497*(1-$D$461))*$D497),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C497,MIN(-(SUM($F497:AD497)-$E497),($E497*(1-$D$461))*$D497),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C497,MIN(-(SUM($F497:AE497)-$E497),($E497*(1-$D$461))*$D497),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C497,MIN(-(SUM($F497:AF497)-$E497),($E497*(1-$D$461))*$D497),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C497,MIN(-(SUM($F497:AG497)-$E497),($E497*(1-$D$461))*$D497),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C497,MIN(-(SUM($F497:AH497)-$E497),($E497*(1-$D$461))*$D497),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C497,MIN(-(SUM($F497:AI497)-$E497),($E497*(1-$D$461))*$D497),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C497,MIN(-(SUM($F497:AJ497)-$E497),($E497*(1-$D$461))*$D497),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C497,MIN(-(SUM($F497:AK497)-$E497),($E497*(1-$D$461))*$D497),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C497,MIN(-(SUM($F497:AL497)-$E497),($E497*(1-$D$461))*$D497),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C497,MIN(-(SUM($F497:AM497)-$E497),($E497*(1-$D$461))*$D497),0)*AN$457","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G464:G497)","v":1.5},1.5,1.5,1.5,1.5,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0]
[]
[]
[null,null,"Veículos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado veículos divisível (b/f)",null,"$ 000s",null,{"$f":"F508","v":0},4286.9440000000004,3215.2080000000005,2143.4720000000007,1071.7360000000006,0,0,0,4260.5599999999995,3195.4199999999992,2130.2799999999988,1091.5239999999988,19.787999999999329,13.191999999999329,6.5959999999993286,4260.5599999999995,3195.4199999999992,2130.2799999999988,1065.1399999999987,0,0,26.383999999999997,4280.348,3208.6120000000001,2136.8760000000002,1065.1400000000001,0,0,0,4260.5599999999995,3195.4199999999992,3195.4199999999992,3195.4199999999992,3195.4199999999992]
[null,null,"CAPEX de veículos",null,"$ 000s",{"$f":"SUM(G506:AN506)","v":26727.440000000002},{"$f":"G428","v":5358.68},{"$f":"H428","v":0},0,0,0,0,0,5325.7,0,0,32.979999999999997,0,0,0,5325.7,0,0,0,0,0,32.979999999999997,5325.7,0,0,0,0,0,0,5325.7,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G507:AN507)","v":-23532.019999999997},{"$f":"-G553","v":-1071.7360000000001},{"$f":"-H553","v":-1071.7360000000001},{"$f":"-I553","v":-1071.7360000000001},-1071.7360000000001,-1071.7359999999999,0,0,-1065.1400000000001,-1065.1400000000001,-1065.1400000000001,-1071.7360000000001,-1071.7359999999994,-6.5960000000000001,-6.5960000000000001,-1071.7360000000001,-1065.1400000000001,-1065.1400000000001,-1065.1400000000001,-1065.1399999999994,0,-6.5960000000000001,-1071.7360000000001,-1071.7360000000001,-1071.7360000000001,-1071.7360000000001,-1065.1399999999994,0,0,-1065.1400000000001,-1065.1400000000001,0,0,0,0]
[null,null,"Imobilizado veículos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G505:G507)","v":4286.9440000000004},3215.2080000000005,2143.4720000000007,1071.7360000000006,{"$f":"SUM(K505:K507)","v":0},0,0,4260.5599999999995,3195.4199999999992,2130.2799999999988,1091.5239999999988,19.787999999999329,13.191999999999329,6.5959999999993286,4260.5599999999995,3195.4199999999992,2130.2799999999988,1065.1399999999987,0,0,26.383999999999997,4280.348,3208.6120000000001,2136.8760000000002,1065.1400000000001,0,0,0,4260.5599999999995,3195.4199999999992,3195.4199999999992,3195.4199999999992,3195.4199999999992,3195.4199999999992]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!E264","v":0.3}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G514:AN514)","v":1},{"$f":"Inputs!$D$264","v":0.2},{"$f":"TRANSPOSE(G506:AN506)","v":5358.68},null,{"$f":"IF(G$514>=$C519,MIN(-(SUM(F519:$F519)-$E519),($E519)*$D519),0)*G$512","v":1071.7360000000001},{"$f":"IF(H$514>=$C519,MIN(-(SUM($F519:G519)-$E519),($E519)*$D519),0)*H$512","v":1071.7360000000001},{"$f":"IF(I$514>=$C519,MIN(-(SUM($F519:H519)-$E519),($E519)*$D519),0)*I$512","v":1071.7360000000001},{"$f":"IF(J$514>=$C519,MIN(-(SUM($F519:I519)-$E519),($E519)*$D519),0)*J$512","v":1071.7360000000001},{"$f":"IF(K$514>=$C519,MIN(-(SUM($F519:J519)-$E519),($E519)*$D519),0)*K$512","v":1071.7359999999999},{"$f":"IF(L$514>=$C519,MIN(-(SUM($F519:K519)-$E519),($E519)*$D519),0)*L$512","v":0},{"$f":"IF(M$514>=$C519,MIN(-(SUM($F519:L519)-$E519),($E519)*$D519),0)*M$512","v":0},{"$f":"IF(N$514>=$C519,MIN(-(SUM($F519:M519)-$E519),($E519)*$D519),0)*N$512","v":0},{"$f":"IF(O$514>=$C519,MIN(-(SUM($F519:N519)-$E519),($E519)*$D519),0)*O$512","v":0},{"$f":"IF(P$514>=$C519,MIN(-(SUM($F519:O519)-$E519),($E519)*$D519),0)*P$512","v":0},{"$f":"IF(Q$514>=$C519,MIN(-(SUM($F519:P519)-$E519),($E519)*$D519),0)*Q$512","v":0},{"$f":"IF(R$514>=$C519,MIN(-(SUM($F519:Q519)-$E519),($E519)*$D519),0)*R$512","v":0},{"$f":"IF(S$514>=$C519,MIN(-(SUM($F519:R519)-$E519),($E519)*$D519),0)*S$512","v":0},{"$f":"IF(T$514>=$C519,MIN(-(SUM($F519:S519)-$E519),($E519)*$D519),0)*T$512","v":0},{"$f":"IF(U$514>=$C519,MIN(-(SUM($F519:T519)-$E519),($E519)*$D519),0)*U$512","v":0},{"$f":"IF(V$514>=$C519,MIN(-(SUM($F519:U519)-$E519),($E519)*$D519),0)*V$512","v":0},{"$f":"IF(W$514>=$C519,MIN(-(SUM($F519:V519)-$E519),($E519)*$D519),0)*W$512","v":0},{"$f":"IF(X$514>=$C519,MIN(-(SUM($F519:W519)-$E519),($E519)*$D519),0)*X$512","v":0},{"$f":"IF(Y$514>=$C519,MIN(-(SUM($F519:X519)-$E519),($E519)*$D519),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C519,MIN(-(SUM($F519:Y519)-$E519),($E519)*$D519),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C519,MIN(-(SUM($F519:Z519)-$E519),($E519)*$D519),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C519,MIN(-(SUM($F519:AA519)-$E519),($E519)*$D519),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C519,MIN(-(SUM($F519:AB519)-$E519),($E519)*$D519),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C519,MIN(-(SUM($F519:AC519)-$E519),($E519)*$D519),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C519,MIN(-(SUM($F519:AD519)-$E519),($E519)*$D519),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C519,MIN(-(SUM($F519:AE519)-$E519),($E519)*$D519),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C519,MIN(-(SUM($F519:AF519)-$E519),($E519)*$D519),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C519,MIN(-(SUM($F519:AG519)-$E519),($E519)*$D519),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C519,MIN(-(SUM($F519:AH519)-$E519),($E519)*$D519),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C519,MIN(-(SUM($F519:AI519)-$E519),($E519)*$D519),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C519,MIN(-(SUM($F519:AJ519)-$E519),($E519)*$D519),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C519,MIN(-(SUM($F519:AK519)-$E519),($E519)*$D519),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C519,MIN(-(SUM($F519:AL519)-$E519),($E519)*$D519),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C519,MIN(-(SUM($F519:AM519)-$E519),($E519)*$D519),0)*AN$512","v":0}]
[null,null,2,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C520,MIN(-(SUM(F520:$F520)-$E520),($E520)*$D520),0)*G$512","v":0},{"$f":"IF(H$514>=$C520,MIN(-(SUM($F520:G520)-$E520),($E520)*$D520),0)*H$512","v":0},{"$f":"IF(I$514>=$C520,MIN(-(SUM($F520:H520)-$E520),($E520)*$D520),0)*I$512","v":0},{"$f":"IF(J$514>=$C520,MIN(-(SUM($F520:I520)-$E520),($E520)*$D520),0)*J$512","v":0},{"$f":"IF(K$514>=$C520,MIN(-(SUM($F520:J520)-$E520),($E520)*$D520),0)*K$512","v":0},{"$f":"IF(L$514>=$C520,MIN(-(SUM($F520:K520)-$E520),($E520)*$D520),0)*L$512","v":0},{"$f":"IF(M$514>=$C520,MIN(-(SUM($F520:L520)-$E520),($E520)*$D520),0)*M$512","v":0},{"$f":"IF(N$514>=$C520,MIN(-(SUM($F520:M520)-$E520),($E520)*$D520),0)*N$512","v":0},{"$f":"IF(O$514>=$C520,MIN(-(SUM($F520:N520)-$E520),($E520)*$D520),0)*O$512","v":0},{"$f":"IF(P$514>=$C520,MIN(-(SUM($F520:O520)-$E520),($E520)*$D520),0)*P$512","v":0},{"$f":"IF(Q$514>=$C520,MIN(-(SUM($F520:P520)-$E520),($E520)*$D520),0)*Q$512","v":0},{"$f":"IF(R$514>=$C520,MIN(-(SUM($F520:Q520)-$E520),($E520)*$D520),0)*R$512","v":0},{"$f":"IF(S$514>=$C520,MIN(-(SUM($F520:R520)-$E520),($E520)*$D520),0)*S$512","v":0},{"$f":"IF(T$514>=$C520,MIN(-(SUM($F520:S520)-$E520),($E520)*$D520),0)*T$512","v":0},{"$f":"IF(U$514>=$C520,MIN(-(SUM($F520:T520)-$E520),($E520)*$D520),0)*U$512","v":0},{"$f":"IF(V$514>=$C520,MIN(-(SUM($F520:U520)-$E520),($E520)*$D520),0)*V$512","v":0},{"$f":"IF(W$514>=$C520,MIN(-(SUM($F520:V520)-$E520),($E520)*$D520),0)*W$512","v":0},{"$f":"IF(X$514>=$C520,MIN(-(SUM($F520:W520)-$E520),($E520)*$D520),0)*X$512","v":0},{"$f":"IF(Y$514>=$C520,MIN(-(SUM($F520:X520)-$E520),($E520)*$D520),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C520,MIN(-(SUM($F520:Y520)-$E520),($E520)*$D520),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C520,MIN(-(SUM($F520:Z520)-$E520),($E520)*$D520),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C520,MIN(-(SUM($F520:AA520)-$E520),($E520)*$D520),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C520,MIN(-(SUM($F520:AB520)-$E520),($E520)*$D520),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C520,MIN(-(SUM($F520:AC520)-$E520),($E520)*$D520),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C520,MIN(-(SUM($F520:AD520)-$E520),($E520)*$D520),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C520,MIN(-(SUM($F520:AE520)-$E520),($E520)*$D520),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C520,MIN(-(SUM($F520:AF520)-$E520),($E520)*$D520),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C520,MIN(-(SUM($F520:AG520)-$E520),($E520)*$D520),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C520,MIN(-(SUM($F520:AH520)-$E520),($E520)*$D520),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C520,MIN(-(SUM($F520:AI520)-$E520),($E520)*$D520),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C520,MIN(-(SUM($F520:AJ520)-$E520),($E520)*$D520),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C520,MIN(-(SUM($F520:AK520)-$E520),($E520)*$D520),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C520,MIN(-(SUM($F520:AL520)-$E520),($E520)*$D520),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C520,MIN(-(SUM($F520:AM520)-$E520),($E520)*$D520),0)*AN$512","v":0}]
[null,null,3,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C521,MIN(-(SUM(F521:$F521)-$E521),($E521)*$D521),0)*G$512","v":0},{"$f":"IF(H$514>=$C521,MIN(-(SUM($F521:G521)-$E521),($E521)*$D521),0)*H$512","v":0},{"$f":"IF(I$514>=$C521,MIN(-(SUM($F521:H521)-$E521),($E521)*$D521),0)*I$512","v":0},{"$f":"IF(J$514>=$C521,MIN(-(SUM($F521:I521)-$E521),($E521)*$D521),0)*J$512","v":0},{"$f":"IF(K$514>=$C521,MIN(-(SUM($F521:J521)-$E521),($E521)*$D521),0)*K$512","v":0},{"$f":"IF(L$514>=$C521,MIN(-(SUM($F521:K521)-$E521),($E521)*$D521),0)*L$512","v":0},{"$f":"IF(M$514>=$C521,MIN(-(SUM($F521:L521)-$E521),($E521)*$D521),0)*M$512","v":0},{"$f":"IF(N$514>=$C521,MIN(-(SUM($F521:M521)-$E521),($E521)*$D521),0)*N$512","v":0},{"$f":"IF(O$514>=$C521,MIN(-(SUM($F521:N521)-$E521),($E521)*$D521),0)*O$512","v":0},{"$f":"IF(P$514>=$C521,MIN(-(SUM($F521:O521)-$E521),($E521)*$D521),0)*P$512","v":0},{"$f":"IF(Q$514>=$C521,MIN(-(SUM($F521:P521)-$E521),($E521)*$D521),0)*Q$512","v":0},{"$f":"IF(R$514>=$C521,MIN(-(SUM($F521:Q521)-$E521),($E521)*$D521),0)*R$512","v":0},{"$f":"IF(S$514>=$C521,MIN(-(SUM($F521:R521)-$E521),($E521)*$D521),0)*S$512","v":0},{"$f":"IF(T$514>=$C521,MIN(-(SUM($F521:S521)-$E521),($E521)*$D521),0)*T$512","v":0},{"$f":"IF(U$514>=$C521,MIN(-(SUM($F521:T521)-$E521),($E521)*$D521),0)*U$512","v":0},{"$f":"IF(V$514>=$C521,MIN(-(SUM($F521:U521)-$E521),($E521)*$D521),0)*V$512","v":0},{"$f":"IF(W$514>=$C521,MIN(-(SUM($F521:V521)-$E521),($E521)*$D521),0)*W$512","v":0},{"$f":"IF(X$514>=$C521,MIN(-(SUM($F521:W521)-$E521),($E521)*$D521),0)*X$512","v":0},{"$f":"IF(Y$514>=$C521,MIN(-(SUM($F521:X521)-$E521),($E521)*$D521),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C521,MIN(-(SUM($F521:Y521)-$E521),($E521)*$D521),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C521,MIN(-(SUM($F521:Z521)-$E521),($E521)*$D521),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C521,MIN(-(SUM($F521:AA521)-$E521),($E521)*$D521),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C521,MIN(-(SUM($F521:AB521)-$E521),($E521)*$D521),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C521,MIN(-(SUM($F521:AC521)-$E521),($E521)*$D521),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C521,MIN(-(SUM($F521:AD521)-$E521),($E521)*$D521),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C521,MIN(-(SUM($F521:AE521)-$E521),($E521)*$D521),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C521,MIN(-(SUM($F521:AF521)-$E521),($E521)*$D521),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C521,MIN(-(SUM($F521:AG521)-$E521),($E521)*$D521),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C521,MIN(-(SUM($F521:AH521)-$E521),($E521)*$D521),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C521,MIN(-(SUM($F521:AI521)-$E521),($E521)*$D521),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C521,MIN(-(SUM($F521:AJ521)-$E521),($E521)*$D521),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C521,MIN(-(SUM($F521:AK521)-$E521),($E521)*$D521),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C521,MIN(-(SUM($F521:AL521)-$E521),($E521)*$D521),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C521,MIN(-(SUM($F521:AM521)-$E521),($E521)*$D521),0)*AN$512","v":0}]
[null,null,4,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C522,MIN(-(SUM(F522:$F522)-$E522),($E522)*$D522),0)*G$512","v":0},{"$f":"IF(H$514>=$C522,MIN(-(SUM($F522:G522)-$E522),($E522)*$D522),0)*H$512","v":0},{"$f":"IF(I$514>=$C522,MIN(-(SUM($F522:H522)-$E522),($E522)*$D522),0)*I$512","v":0},{"$f":"IF(J$514>=$C522,MIN(-(SUM($F522:I522)-$E522),($E522)*$D522),0)*J$512","v":0},{"$f":"IF(K$514>=$C522,MIN(-(SUM($F522:J522)-$E522),($E522)*$D522),0)*K$512","v":0},{"$f":"IF(L$514>=$C522,MIN(-(SUM($F522:K522)-$E522),($E522)*$D522),0)*L$512","v":0},{"$f":"IF(M$514>=$C522,MIN(-(SUM($F522:L522)-$E522),($E522)*$D522),0)*M$512","v":0},{"$f":"IF(N$514>=$C522,MIN(-(SUM($F522:M522)-$E522),($E522)*$D522),0)*N$512","v":0},{"$f":"IF(O$514>=$C522,MIN(-(SUM($F522:N522)-$E522),($E522)*$D522),0)*O$512","v":0},{"$f":"IF(P$514>=$C522,MIN(-(SUM($F522:O522)-$E522),($E522)*$D522),0)*P$512","v":0},{"$f":"IF(Q$514>=$C522,MIN(-(SUM($F522:P522)-$E522),($E522)*$D522),0)*Q$512","v":0},{"$f":"IF(R$514>=$C522,MIN(-(SUM($F522:Q522)-$E522),($E522)*$D522),0)*R$512","v":0},{"$f":"IF(S$514>=$C522,MIN(-(SUM($F522:R522)-$E522),($E522)*$D522),0)*S$512","v":0},{"$f":"IF(T$514>=$C522,MIN(-(SUM($F522:S522)-$E522),($E522)*$D522),0)*T$512","v":0},{"$f":"IF(U$514>=$C522,MIN(-(SUM($F522:T522)-$E522),($E522)*$D522),0)*U$512","v":0},{"$f":"IF(V$514>=$C522,MIN(-(SUM($F522:U522)-$E522),($E522)*$D522),0)*V$512","v":0},{"$f":"IF(W$514>=$C522,MIN(-(SUM($F522:V522)-$E522),($E522)*$D522),0)*W$512","v":0},{"$f":"IF(X$514>=$C522,MIN(-(SUM($F522:W522)-$E522),($E522)*$D522),0)*X$512","v":0},{"$f":"IF(Y$514>=$C522,MIN(-(SUM($F522:X522)-$E522),($E522)*$D522),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C522,MIN(-(SUM($F522:Y522)-$E522),($E522)*$D522),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C522,MIN(-(SUM($F522:Z522)-$E522),($E522)*$D522),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C522,MIN(-(SUM($F522:AA522)-$E522),($E522)*$D522),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C522,MIN(-(SUM($F522:AB522)-$E522),($E522)*$D522),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C522,MIN(-(SUM($F522:AC522)-$E522),($E522)*$D522),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C522,MIN(-(SUM($F522:AD522)-$E522),($E522)*$D522),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C522,MIN(-(SUM($F522:AE522)-$E522),($E522)*$D522),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C522,MIN(-(SUM($F522:AF522)-$E522),($E522)*$D522),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C522,MIN(-(SUM($F522:AG522)-$E522),($E522)*$D522),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C522,MIN(-(SUM($F522:AH522)-$E522),($E522)*$D522),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C522,MIN(-(SUM($F522:AI522)-$E522),($E522)*$D522),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C522,MIN(-(SUM($F522:AJ522)-$E522),($E522)*$D522),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C522,MIN(-(SUM($F522:AK522)-$E522),($E522)*$D522),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C522,MIN(-(SUM($F522:AL522)-$E522),($E522)*$D522),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C522,MIN(-(SUM($F522:AM522)-$E522),($E522)*$D522),0)*AN$512","v":0}]
[null,null,5,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C523,MIN(-(SUM(F523:$F523)-$E523),($E523)*$D523),0)*G$512","v":0},{"$f":"IF(H$514>=$C523,MIN(-(SUM($F523:G523)-$E523),($E523)*$D523),0)*H$512","v":0},{"$f":"IF(I$514>=$C523,MIN(-(SUM($F523:H523)-$E523),($E523)*$D523),0)*I$512","v":0},{"$f":"IF(J$514>=$C523,MIN(-(SUM($F523:I523)-$E523),($E523)*$D523),0)*J$512","v":0},{"$f":"IF(K$514>=$C523,MIN(-(SUM($F523:J523)-$E523),($E523)*$D523),0)*K$512","v":0},{"$f":"IF(L$514>=$C523,MIN(-(SUM($F523:K523)-$E523),($E523)*$D523),0)*L$512","v":0},{"$f":"IF(M$514>=$C523,MIN(-(SUM($F523:L523)-$E523),($E523)*$D523),0)*M$512","v":0},{"$f":"IF(N$514>=$C523,MIN(-(SUM($F523:M523)-$E523),($E523)*$D523),0)*N$512","v":0},{"$f":"IF(O$514>=$C523,MIN(-(SUM($F523:N523)-$E523),($E523)*$D523),0)*O$512","v":0},{"$f":"IF(P$514>=$C523,MIN(-(SUM($F523:O523)-$E523),($E523)*$D523),0)*P$512","v":0},{"$f":"IF(Q$514>=$C523,MIN(-(SUM($F523:P523)-$E523),($E523)*$D523),0)*Q$512","v":0},{"$f":"IF(R$514>=$C523,MIN(-(SUM($F523:Q523)-$E523),($E523)*$D523),0)*R$512","v":0},{"$f":"IF(S$514>=$C523,MIN(-(SUM($F523:R523)-$E523),($E523)*$D523),0)*S$512","v":0},{"$f":"IF(T$514>=$C523,MIN(-(SUM($F523:S523)-$E523),($E523)*$D523),0)*T$512","v":0},{"$f":"IF(U$514>=$C523,MIN(-(SUM($F523:T523)-$E523),($E523)*$D523),0)*U$512","v":0},{"$f":"IF(V$514>=$C523,MIN(-(SUM($F523:U523)-$E523),($E523)*$D523),0)*V$512","v":0},{"$f":"IF(W$514>=$C523,MIN(-(SUM($F523:V523)-$E523),($E523)*$D523),0)*W$512","v":0},{"$f":"IF(X$514>=$C523,MIN(-(SUM($F523:W523)-$E523),($E523)*$D523),0)*X$512","v":0},{"$f":"IF(Y$514>=$C523,MIN(-(SUM($F523:X523)-$E523),($E523)*$D523),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C523,MIN(-(SUM($F523:Y523)-$E523),($E523)*$D523),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C523,MIN(-(SUM($F523:Z523)-$E523),($E523)*$D523),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C523,MIN(-(SUM($F523:AA523)-$E523),($E523)*$D523),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C523,MIN(-(SUM($F523:AB523)-$E523),($E523)*$D523),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C523,MIN(-(SUM($F523:AC523)-$E523),($E523)*$D523),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C523,MIN(-(SUM($F523:AD523)-$E523),($E523)*$D523),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C523,MIN(-(SUM($F523:AE523)-$E523),($E523)*$D523),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C523,MIN(-(SUM($F523:AF523)-$E523),($E523)*$D523),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C523,MIN(-(SUM($F523:AG523)-$E523),($E523)*$D523),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C523,MIN(-(SUM($F523:AH523)-$E523),($E523)*$D523),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C523,MIN(-(SUM($F523:AI523)-$E523),($E523)*$D523),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C523,MIN(-(SUM($F523:AJ523)-$E523),($E523)*$D523),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C523,MIN(-(SUM($F523:AK523)-$E523),($E523)*$D523),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C523,MIN(-(SUM($F523:AL523)-$E523),($E523)*$D523),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C523,MIN(-(SUM($F523:AM523)-$E523),($E523)*$D523),0)*AN$512","v":0}]
[null,null,6,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C524,MIN(-(SUM(F524:$F524)-$E524),($E524)*$D524),0)*G$512","v":0},{"$f":"IF(H$514>=$C524,MIN(-(SUM($F524:G524)-$E524),($E524)*$D524),0)*H$512","v":0},{"$f":"IF(I$514>=$C524,MIN(-(SUM($F524:H524)-$E524),($E524)*$D524),0)*I$512","v":0},{"$f":"IF(J$514>=$C524,MIN(-(SUM($F524:I524)-$E524),($E524)*$D524),0)*J$512","v":0},{"$f":"IF(K$514>=$C524,MIN(-(SUM($F524:J524)-$E524),($E524)*$D524),0)*K$512","v":0},{"$f":"IF(L$514>=$C524,MIN(-(SUM($F524:K524)-$E524),($E524)*$D524),0)*L$512","v":0},{"$f":"IF(M$514>=$C524,MIN(-(SUM($F524:L524)-$E524),($E524)*$D524),0)*M$512","v":0},{"$f":"IF(N$514>=$C524,MIN(-(SUM($F524:M524)-$E524),($E524)*$D524),0)*N$512","v":0},{"$f":"IF(O$514>=$C524,MIN(-(SUM($F524:N524)-$E524),($E524)*$D524),0)*O$512","v":0},{"$f":"IF(P$514>=$C524,MIN(-(SUM($F524:O524)-$E524),($E524)*$D524),0)*P$512","v":0},{"$f":"IF(Q$514>=$C524,MIN(-(SUM($F524:P524)-$E524),($E524)*$D524),0)*Q$512","v":0},{"$f":"IF(R$514>=$C524,MIN(-(SUM($F524:Q524)-$E524),($E524)*$D524),0)*R$512","v":0},{"$f":"IF(S$514>=$C524,MIN(-(SUM($F524:R524)-$E524),($E524)*$D524),0)*S$512","v":0},{"$f":"IF(T$514>=$C524,MIN(-(SUM($F524:S524)-$E524),($E524)*$D524),0)*T$512","v":0},{"$f":"IF(U$514>=$C524,MIN(-(SUM($F524:T524)-$E524),($E524)*$D524),0)*U$512","v":0},{"$f":"IF(V$514>=$C524,MIN(-(SUM($F524:U524)-$E524),($E524)*$D524),0)*V$512","v":0},{"$f":"IF(W$514>=$C524,MIN(-(SUM($F524:V524)-$E524),($E524)*$D524),0)*W$512","v":0},{"$f":"IF(X$514>=$C524,MIN(-(SUM($F524:W524)-$E524),($E524)*$D524),0)*X$512","v":0},{"$f":"IF(Y$514>=$C524,MIN(-(SUM($F524:X524)-$E524),($E524)*$D524),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C524,MIN(-(SUM($F524:Y524)-$E524),($E524)*$D524),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C524,MIN(-(SUM($F524:Z524)-$E524),($E524)*$D524),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C524,MIN(-(SUM($F524:AA524)-$E524),($E524)*$D524),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C524,MIN(-(SUM($F524:AB524)-$E524),($E524)*$D524),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C524,MIN(-(SUM($F524:AC524)-$E524),($E524)*$D524),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C524,MIN(-(SUM($F524:AD524)-$E524),($E524)*$D524),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C524,MIN(-(SUM($F524:AE524)-$E524),($E524)*$D524),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C524,MIN(-(SUM($F524:AF524)-$E524),($E524)*$D524),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C524,MIN(-(SUM($F524:AG524)-$E524),($E524)*$D524),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C524,MIN(-(SUM($F524:AH524)-$E524),($E524)*$D524),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C524,MIN(-(SUM($F524:AI524)-$E524),($E524)*$D524),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C524,MIN(-(SUM($F524:AJ524)-$E524),($E524)*$D524),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C524,MIN(-(SUM($F524:AK524)-$E524),($E524)*$D524),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C524,MIN(-(SUM($F524:AL524)-$E524),($E524)*$D524),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C524,MIN(-(SUM($F524:AM524)-$E524),($E524)*$D524),0)*AN$512","v":0}]
[null,null,7,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C525,MIN(-(SUM(F525:$F525)-$E525),($E525)*$D525),0)*G$512","v":0},{"$f":"IF(H$514>=$C525,MIN(-(SUM($F525:G525)-$E525),($E525)*$D525),0)*H$512","v":0},{"$f":"IF(I$514>=$C525,MIN(-(SUM($F525:H525)-$E525),($E525)*$D525),0)*I$512","v":0},{"$f":"IF(J$514>=$C525,MIN(-(SUM($F525:I525)-$E525),($E525)*$D525),0)*J$512","v":0},{"$f":"IF(K$514>=$C525,MIN(-(SUM($F525:J525)-$E525),($E525)*$D525),0)*K$512","v":0},{"$f":"IF(L$514>=$C525,MIN(-(SUM($F525:K525)-$E525),($E525)*$D525),0)*L$512","v":0},{"$f":"IF(M$514>=$C525,MIN(-(SUM($F525:L525)-$E525),($E525)*$D525),0)*M$512","v":0},{"$f":"IF(N$514>=$C525,MIN(-(SUM($F525:M525)-$E525),($E525)*$D525),0)*N$512","v":0},{"$f":"IF(O$514>=$C525,MIN(-(SUM($F525:N525)-$E525),($E525)*$D525),0)*O$512","v":0},{"$f":"IF(P$514>=$C525,MIN(-(SUM($F525:O525)-$E525),($E525)*$D525),0)*P$512","v":0},{"$f":"IF(Q$514>=$C525,MIN(-(SUM($F525:P525)-$E525),($E525)*$D525),0)*Q$512","v":0},{"$f":"IF(R$514>=$C525,MIN(-(SUM($F525:Q525)-$E525),($E525)*$D525),0)*R$512","v":0},{"$f":"IF(S$514>=$C525,MIN(-(SUM($F525:R525)-$E525),($E525)*$D525),0)*S$512","v":0},{"$f":"IF(T$514>=$C525,MIN(-(SUM($F525:S525)-$E525),($E525)*$D525),0)*T$512","v":0},{"$f":"IF(U$514>=$C525,MIN(-(SUM($F525:T525)-$E525),($E525)*$D525),0)*U$512","v":0},{"$f":"IF(V$514>=$C525,MIN(-(SUM($F525:U525)-$E525),($E525)*$D525),0)*V$512","v":0},{"$f":"IF(W$514>=$C525,MIN(-(SUM($F525:V525)-$E525),($E525)*$D525),0)*W$512","v":0},{"$f":"IF(X$514>=$C525,MIN(-(SUM($F525:W525)-$E525),($E525)*$D525),0)*X$512","v":0},{"$f":"IF(Y$514>=$C525,MIN(-(SUM($F525:X525)-$E525),($E525)*$D525),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C525,MIN(-(SUM($F525:Y525)-$E525),($E525)*$D525),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C525,MIN(-(SUM($F525:Z525)-$E525),($E525)*$D525),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C525,MIN(-(SUM($F525:AA525)-$E525),($E525)*$D525),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C525,MIN(-(SUM($F525:AB525)-$E525),($E525)*$D525),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C525,MIN(-(SUM($F525:AC525)-$E525),($E525)*$D525),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C525,MIN(-(SUM($F525:AD525)-$E525),($E525)*$D525),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C525,MIN(-(SUM($F525:AE525)-$E525),($E525)*$D525),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C525,MIN(-(SUM($F525:AF525)-$E525),($E525)*$D525),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C525,MIN(-(SUM($F525:AG525)-$E525),($E525)*$D525),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C525,MIN(-(SUM($F525:AH525)-$E525),($E525)*$D525),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C525,MIN(-(SUM($F525:AI525)-$E525),($E525)*$D525),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C525,MIN(-(SUM($F525:AJ525)-$E525),($E525)*$D525),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C525,MIN(-(SUM($F525:AK525)-$E525),($E525)*$D525),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C525,MIN(-(SUM($F525:AL525)-$E525),($E525)*$D525),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C525,MIN(-(SUM($F525:AM525)-$E525),($E525)*$D525),0)*AN$512","v":0}]
[null,null,8,{"$f":"Inputs!$D$264","v":0.2},5325.7,null,{"$f":"IF(G$514>=$C526,MIN(-(SUM(F526:$F526)-$E526),($E526)*$D526),0)*G$512","v":0},{"$f":"IF(H$514>=$C526,MIN(-(SUM($F526:G526)-$E526),($E526)*$D526),0)*H$512","v":0},{"$f":"IF(I$514>=$C526,MIN(-(SUM($F526:H526)-$E526),($E526)*$D526),0)*I$512","v":0},{"$f":"IF(J$514>=$C526,MIN(-(SUM($F526:I526)-$E526),($E526)*$D526),0)*J$512","v":0},{"$f":"IF(K$514>=$C526,MIN(-(SUM($F526:J526)-$E526),($E526)*$D526),0)*K$512","v":0},{"$f":"IF(L$514>=$C526,MIN(-(SUM($F526:K526)-$E526),($E526)*$D526),0)*L$512","v":0},{"$f":"IF(M$514>=$C526,MIN(-(SUM($F526:L526)-$E526),($E526)*$D526),0)*M$512","v":0},{"$f":"IF(N$514>=$C526,MIN(-(SUM($F526:M526)-$E526),($E526)*$D526),0)*N$512","v":1065.1400000000001},{"$f":"IF(O$514>=$C526,MIN(-(SUM($F526:N526)-$E526),($E526)*$D526),0)*O$512","v":1065.1400000000001},{"$f":"IF(P$514>=$C526,MIN(-(SUM($F526:O526)-$E526),($E526)*$D526),0)*P$512","v":1065.1400000000001},{"$f":"IF(Q$514>=$C526,MIN(-(SUM($F526:P526)-$E526),($E526)*$D526),0)*Q$512","v":1065.1400000000001},{"$f":"IF(R$514>=$C526,MIN(-(SUM($F526:Q526)-$E526),($E526)*$D526),0)*R$512","v":1065.1399999999994},{"$f":"IF(S$514>=$C526,MIN(-(SUM($F526:R526)-$E526),($E526)*$D526),0)*S$512","v":0},{"$f":"IF(T$514>=$C526,MIN(-(SUM($F526:S526)-$E526),($E526)*$D526),0)*T$512","v":0},{"$f":"IF(U$514>=$C526,MIN(-(SUM($F526:T526)-$E526),($E526)*$D526),0)*U$512","v":0},{"$f":"IF(V$514>=$C526,MIN(-(SUM($F526:U526)-$E526),($E526)*$D526),0)*V$512","v":0},{"$f":"IF(W$514>=$C526,MIN(-(SUM($F526:V526)-$E526),($E526)*$D526),0)*W$512","v":0},{"$f":"IF(X$514>=$C526,MIN(-(SUM($F526:W526)-$E526),($E526)*$D526),0)*X$512","v":0},{"$f":"IF(Y$514>=$C526,MIN(-(SUM($F526:X526)-$E526),($E526)*$D526),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C526,MIN(-(SUM($F526:Y526)-$E526),($E526)*$D526),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C526,MIN(-(SUM($F526:Z526)-$E526),($E526)*$D526),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C526,MIN(-(SUM($F526:AA526)-$E526),($E526)*$D526),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C526,MIN(-(SUM($F526:AB526)-$E526),($E526)*$D526),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C526,MIN(-(SUM($F526:AC526)-$E526),($E526)*$D526),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C526,MIN(-(SUM($F526:AD526)-$E526),($E526)*$D526),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C526,MIN(-(SUM($F526:AE526)-$E526),($E526)*$D526),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C526,MIN(-(SUM($F526:AF526)-$E526),($E526)*$D526),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C526,MIN(-(SUM($F526:AG526)-$E526),($E526)*$D526),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C526,MIN(-(SUM($F526:AH526)-$E526),($E526)*$D526),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C526,MIN(-(SUM($F526:AI526)-$E526),($E526)*$D526),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C526,MIN(-(SUM($F526:AJ526)-$E526),($E526)*$D526),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C526,MIN(-(SUM($F526:AK526)-$E526),($E526)*$D526),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C526,MIN(-(SUM($F526:AL526)-$E526),($E526)*$D526),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C526,MIN(-(SUM($F526:AM526)-$E526),($E526)*$D526),0)*AN$512","v":0}]
[null,null,9,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C527,MIN(-(SUM(F527:$F527)-$E527),($E527)*$D527),0)*G$512","v":0},{"$f":"IF(H$514>=$C527,MIN(-(SUM($F527:G527)-$E527),($E527)*$D527),0)*H$512","v":0},{"$f":"IF(I$514>=$C527,MIN(-(SUM($F527:H527)-$E527),($E527)*$D527),0)*I$512","v":0},{"$f":"IF(J$514>=$C527,MIN(-(SUM($F527:I527)-$E527),($E527)*$D527),0)*J$512","v":0},{"$f":"IF(K$514>=$C527,MIN(-(SUM($F527:J527)-$E527),($E527)*$D527),0)*K$512","v":0},{"$f":"IF(L$514>=$C527,MIN(-(SUM($F527:K527)-$E527),($E527)*$D527),0)*L$512","v":0},{"$f":"IF(M$514>=$C527,MIN(-(SUM($F527:L527)-$E527),($E527)*$D527),0)*M$512","v":0},{"$f":"IF(N$514>=$C527,MIN(-(SUM($F527:M527)-$E527),($E527)*$D527),0)*N$512","v":0},{"$f":"IF(O$514>=$C527,MIN(-(SUM($F527:N527)-$E527),($E527)*$D527),0)*O$512","v":0},{"$f":"IF(P$514>=$C527,MIN(-(SUM($F527:O527)-$E527),($E527)*$D527),0)*P$512","v":0},{"$f":"IF(Q$514>=$C527,MIN(-(SUM($F527:P527)-$E527),($E527)*$D527),0)*Q$512","v":0},{"$f":"IF(R$514>=$C527,MIN(-(SUM($F527:Q527)-$E527),($E527)*$D527),0)*R$512","v":0},{"$f":"IF(S$514>=$C527,MIN(-(SUM($F527:R527)-$E527),($E527)*$D527),0)*S$512","v":0},{"$f":"IF(T$514>=$C527,MIN(-(SUM($F527:S527)-$E527),($E527)*$D527),0)*T$512","v":0},{"$f":"IF(U$514>=$C527,MIN(-(SUM($F527:T527)-$E527),($E527)*$D527),0)*U$512","v":0},{"$f":"IF(V$514>=$C527,MIN(-(SUM($F527:U527)-$E527),($E527)*$D527),0)*V$512","v":0},{"$f":"IF(W$514>=$C527,MIN(-(SUM($F527:V527)-$E527),($E527)*$D527),0)*W$512","v":0},{"$f":"IF(X$514>=$C527,MIN(-(SUM($F527:W527)-$E527),($E527)*$D527),0)*X$512","v":0},{"$f":"IF(Y$514>=$C527,MIN(-(SUM($F527:X527)-$E527),($E527)*$D527),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C527,MIN(-(SUM($F527:Y527)-$E527),($E527)*$D527),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C527,MIN(-(SUM($F527:Z527)-$E527),($E527)*$D527),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C527,MIN(-(SUM($F527:AA527)-$E527),($E527)*$D527),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C527,MIN(-(SUM($F527:AB527)-$E527),($E527)*$D527),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C527,MIN(-(SUM($F527:AC527)-$E527),($E527)*$D527),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C527,MIN(-(SUM($F527:AD527)-$E527),($E527)*$D527),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C527,MIN(-(SUM($F527:AE527)-$E527),($E527)*$D527),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C527,MIN(-(SUM($F527:AF527)-$E527),($E527)*$D527),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C527,MIN(-(SUM($F527:AG527)-$E527),($E527)*$D527),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C527,MIN(-(SUM($F527:AH527)-$E527),($E527)*$D527),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C527,MIN(-(SUM($F527:AI527)-$E527),($E527)*$D527),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C527,MIN(-(SUM($F527:AJ527)-$E527),($E527)*$D527),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C527,MIN(-(SUM($F527:AK527)-$E527),($E527)*$D527),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C527,MIN(-(SUM($F527:AL527)-$E527),($E527)*$D527),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C527,MIN(-(SUM($F527:AM527)-$E527),($E527)*$D527),0)*AN$512","v":0}]
[null,null,10,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C528,MIN(-(SUM(F528:$F528)-$E528),($E528)*$D528),0)*G$512","v":0},{"$f":"IF(H$514>=$C528,MIN(-(SUM($F528:G528)-$E528),($E528)*$D528),0)*H$512","v":0},{"$f":"IF(I$514>=$C528,MIN(-(SUM($F528:H528)-$E528),($E528)*$D528),0)*I$512","v":0},{"$f":"IF(J$514>=$C528,MIN(-(SUM($F528:I528)-$E528),($E528)*$D528),0)*J$512","v":0},{"$f":"IF(K$514>=$C528,MIN(-(SUM($F528:J528)-$E528),($E528)*$D528),0)*K$512","v":0},{"$f":"IF(L$514>=$C528,MIN(-(SUM($F528:K528)-$E528),($E528)*$D528),0)*L$512","v":0},{"$f":"IF(M$514>=$C528,MIN(-(SUM($F528:L528)-$E528),($E528)*$D528),0)*M$512","v":0},{"$f":"IF(N$514>=$C528,MIN(-(SUM($F528:M528)-$E528),($E528)*$D528),0)*N$512","v":0},{"$f":"IF(O$514>=$C528,MIN(-(SUM($F528:N528)-$E528),($E528)*$D528),0)*O$512","v":0},{"$f":"IF(P$514>=$C528,MIN(-(SUM($F528:O528)-$E528),($E528)*$D528),0)*P$512","v":0},{"$f":"IF(Q$514>=$C528,MIN(-(SUM($F528:P528)-$E528),($E528)*$D528),0)*Q$512","v":0},{"$f":"IF(R$514>=$C528,MIN(-(SUM($F528:Q528)-$E528),($E528)*$D528),0)*R$512","v":0},{"$f":"IF(S$514>=$C528,MIN(-(SUM($F528:R528)-$E528),($E528)*$D528),0)*S$512","v":0},{"$f":"IF(T$514>=$C528,MIN(-(SUM($F528:S528)-$E528),($E528)*$D528),0)*T$512","v":0},{"$f":"IF(U$514>=$C528,MIN(-(SUM($F528:T528)-$E528),($E528)*$D528),0)*U$512","v":0},{"$f":"IF(V$514>=$C528,MIN(-(SUM($F528:U528)-$E528),($E528)*$D528),0)*V$512","v":0},{"$f":"IF(W$514>=$C528,MIN(-(SUM($F528:V528)-$E528),($E528)*$D528),0)*W$512","v":0},{"$f":"IF(X$514>=$C528,MIN(-(SUM($F528:W528)-$E528),($E528)*$D528),0)*X$512","v":0},{"$f":"IF(Y$514>=$C528,MIN(-(SUM($F528:X528)-$E528),($E528)*$D528),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C528,MIN(-(SUM($F528:Y528)-$E528),($E528)*$D528),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C528,MIN(-(SUM($F528:Z528)-$E528),($E528)*$D528),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C528,MIN(-(SUM($F528:AA528)-$E528),($E528)*$D528),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C528,MIN(-(SUM($F528:AB528)-$E528),($E528)*$D528),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C528,MIN(-(SUM($F528:AC528)-$E528),($E528)*$D528),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C528,MIN(-(SUM($F528:AD528)-$E528),($E528)*$D528),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C528,MIN(-(SUM($F528:AE528)-$E528),($E528)*$D528),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C528,MIN(-(SUM($F528:AF528)-$E528),($E528)*$D528),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C528,MIN(-(SUM($F528:AG528)-$E528),($E528)*$D528),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C528,MIN(-(SUM($F528:AH528)-$E528),($E528)*$D528),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C528,MIN(-(SUM($F528:AI528)-$E528),($E528)*$D528),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C528,MIN(-(SUM($F528:AJ528)-$E528),($E528)*$D528),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C528,MIN(-(SUM($F528:AK528)-$E528),($E528)*$D528),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C528,MIN(-(SUM($F528:AL528)-$E528),($E528)*$D528),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C528,MIN(-(SUM($F528:AM528)-$E528),($E528)*$D528),0)*AN$512","v":0}]
[null,null,11,{"$f":"Inputs!$D$264","v":0.2},32.979999999999997,null,{"$f":"IF(G$514>=$C529,MIN(-(SUM(F529:$F529)-$E529),($E529)*$D529),0)*G$512","v":0},{"$f":"IF(H$514>=$C529,MIN(-(SUM($F529:G529)-$E529),($E529)*$D529),0)*H$512","v":0},{"$f":"IF(I$514>=$C529,MIN(-(SUM($F529:H529)-$E529),($E529)*$D529),0)*I$512","v":0},{"$f":"IF(J$514>=$C529,MIN(-(SUM($F529:I529)-$E529),($E529)*$D529),0)*J$512","v":0},{"$f":"IF(K$514>=$C529,MIN(-(SUM($F529:J529)-$E529),($E529)*$D529),0)*K$512","v":0},{"$f":"IF(L$514>=$C529,MIN(-(SUM($F529:K529)-$E529),($E529)*$D529),0)*L$512","v":0},{"$f":"IF(M$514>=$C529,MIN(-(SUM($F529:L529)-$E529),($E529)*$D529),0)*M$512","v":0},{"$f":"IF(N$514>=$C529,MIN(-(SUM($F529:M529)-$E529),($E529)*$D529),0)*N$512","v":0},{"$f":"IF(O$514>=$C529,MIN(-(SUM($F529:N529)-$E529),($E529)*$D529),0)*O$512","v":0},{"$f":"IF(P$514>=$C529,MIN(-(SUM($F529:O529)-$E529),($E529)*$D529),0)*P$512","v":0},{"$f":"IF(Q$514>=$C529,MIN(-(SUM($F529:P529)-$E529),($E529)*$D529),0)*Q$512","v":6.5960000000000001},{"$f":"IF(R$514>=$C529,MIN(-(SUM($F529:Q529)-$E529),($E529)*$D529),0)*R$512","v":6.5960000000000001},{"$f":"IF(S$514>=$C529,MIN(-(SUM($F529:R529)-$E529),($E529)*$D529),0)*S$512","v":6.5960000000000001},{"$f":"IF(T$514>=$C529,MIN(-(SUM($F529:S529)-$E529),($E529)*$D529),0)*T$512","v":6.5960000000000001},{"$f":"IF(U$514>=$C529,MIN(-(SUM($F529:T529)-$E529),($E529)*$D529),0)*U$512","v":6.5959999999999965},{"$f":"IF(V$514>=$C529,MIN(-(SUM($F529:U529)-$E529),($E529)*$D529),0)*V$512","v":0},{"$f":"IF(W$514>=$C529,MIN(-(SUM($F529:V529)-$E529),($E529)*$D529),0)*W$512","v":0},{"$f":"IF(X$514>=$C529,MIN(-(SUM($F529:W529)-$E529),($E529)*$D529),0)*X$512","v":0},{"$f":"IF(Y$514>=$C529,MIN(-(SUM($F529:X529)-$E529),($E529)*$D529),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C529,MIN(-(SUM($F529:Y529)-$E529),($E529)*$D529),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C529,MIN(-(SUM($F529:Z529)-$E529),($E529)*$D529),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C529,MIN(-(SUM($F529:AA529)-$E529),($E529)*$D529),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C529,MIN(-(SUM($F529:AB529)-$E529),($E529)*$D529),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C529,MIN(-(SUM($F529:AC529)-$E529),($E529)*$D529),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C529,MIN(-(SUM($F529:AD529)-$E529),($E529)*$D529),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C529,MIN(-(SUM($F529:AE529)-$E529),($E529)*$D529),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C529,MIN(-(SUM($F529:AF529)-$E529),($E529)*$D529),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C529,MIN(-(SUM($F529:AG529)-$E529),($E529)*$D529),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C529,MIN(-(SUM($F529:AH529)-$E529),($E529)*$D529),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C529,MIN(-(SUM($F529:AI529)-$E529),($E529)*$D529),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C529,MIN(-(SUM($F529:AJ529)-$E529),($E529)*$D529),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C529,MIN(-(SUM($F529:AK529)-$E529),($E529)*$D529),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C529,MIN(-(SUM($F529:AL529)-$E529),($E529)*$D529),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C529,MIN(-(SUM($F529:AM529)-$E529),($E529)*$D529),0)*AN$512","v":0}]
[null,null,12,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C530,MIN(-(SUM(F530:$F530)-$E530),($E530)*$D530),0)*G$512","v":0},{"$f":"IF(H$514>=$C530,MIN(-(SUM($F530:G530)-$E530),($E530)*$D530),0)*H$512","v":0},{"$f":"IF(I$514>=$C530,MIN(-(SUM($F530:H530)-$E530),($E530)*$D530),0)*I$512","v":0},{"$f":"IF(J$514>=$C530,MIN(-(SUM($F530:I530)-$E530),($E530)*$D530),0)*J$512","v":0},{"$f":"IF(K$514>=$C530,MIN(-(SUM($F530:J530)-$E530),($E530)*$D530),0)*K$512","v":0},{"$f":"IF(L$514>=$C530,MIN(-(SUM($F530:K530)-$E530),($E530)*$D530),0)*L$512","v":0},{"$f":"IF(M$514>=$C530,MIN(-(SUM($F530:L530)-$E530),($E530)*$D530),0)*M$512","v":0},{"$f":"IF(N$514>=$C530,MIN(-(SUM($F530:M530)-$E530),($E530)*$D530),0)*N$512","v":0},{"$f":"IF(O$514>=$C530,MIN(-(SUM($F530:N530)-$E530),($E530)*$D530),0)*O$512","v":0},{"$f":"IF(P$514>=$C530,MIN(-(SUM($F530:O530)-$E530),($E530)*$D530),0)*P$512","v":0},{"$f":"IF(Q$514>=$C530,MIN(-(SUM($F530:P530)-$E530),($E530)*$D530),0)*Q$512","v":0},{"$f":"IF(R$514>=$C530,MIN(-(SUM($F530:Q530)-$E530),($E530)*$D530),0)*R$512","v":0},{"$f":"IF(S$514>=$C530,MIN(-(SUM($F530:R530)-$E530),($E530)*$D530),0)*S$512","v":0},{"$f":"IF(T$514>=$C530,MIN(-(SUM($F530:S530)-$E530),($E530)*$D530),0)*T$512","v":0},{"$f":"IF(U$514>=$C530,MIN(-(SUM($F530:T530)-$E530),($E530)*$D530),0)*U$512","v":0},{"$f":"IF(V$514>=$C530,MIN(-(SUM($F530:U530)-$E530),($E530)*$D530),0)*V$512","v":0},{"$f":"IF(W$514>=$C530,MIN(-(SUM($F530:V530)-$E530),($E530)*$D530),0)*W$512","v":0},{"$f":"IF(X$514>=$C530,MIN(-(SUM($F530:W530)-$E530),($E530)*$D530),0)*X$512","v":0},{"$f":"IF(Y$514>=$C530,MIN(-(SUM($F530:X530)-$E530),($E530)*$D530),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C530,MIN(-(SUM($F530:Y530)-$E530),($E530)*$D530),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C530,MIN(-(SUM($F530:Z530)-$E530),($E530)*$D530),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C530,MIN(-(SUM($F530:AA530)-$E530),($E530)*$D530),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C530,MIN(-(SUM($F530:AB530)-$E530),($E530)*$D530),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C530,MIN(-(SUM($F530:AC530)-$E530),($E530)*$D530),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C530,MIN(-(SUM($F530:AD530)-$E530),($E530)*$D530),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C530,MIN(-(SUM($F530:AE530)-$E530),($E530)*$D530),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C530,MIN(-(SUM($F530:AF530)-$E530),($E530)*$D530),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C530,MIN(-(SUM($F530:AG530)-$E530),($E530)*$D530),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C530,MIN(-(SUM($F530:AH530)-$E530),($E530)*$D530),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C530,MIN(-(SUM($F530:AI530)-$E530),($E530)*$D530),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C530,MIN(-(SUM($F530:AJ530)-$E530),($E530)*$D530),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C530,MIN(-(SUM($F530:AK530)-$E530),($E530)*$D530),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C530,MIN(-(SUM($F530:AL530)-$E530),($E530)*$D530),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C530,MIN(-(SUM($F530:AM530)-$E530),($E530)*$D530),0)*AN$512","v":0}]
[null,null,13,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C531,MIN(-(SUM(F531:$F531)-$E531),($E531)*$D531),0)*G$512","v":0},{"$f":"IF(H$514>=$C531,MIN(-(SUM($F531:G531)-$E531),($E531)*$D531),0)*H$512","v":0},{"$f":"IF(I$514>=$C531,MIN(-(SUM($F531:H531)-$E531),($E531)*$D531),0)*I$512","v":0},{"$f":"IF(J$514>=$C531,MIN(-(SUM($F531:I531)-$E531),($E531)*$D531),0)*J$512","v":0},{"$f":"IF(K$514>=$C531,MIN(-(SUM($F531:J531)-$E531),($E531)*$D531),0)*K$512","v":0},{"$f":"IF(L$514>=$C531,MIN(-(SUM($F531:K531)-$E531),($E531)*$D531),0)*L$512","v":0},{"$f":"IF(M$514>=$C531,MIN(-(SUM($F531:L531)-$E531),($E531)*$D531),0)*M$512","v":0},{"$f":"IF(N$514>=$C531,MIN(-(SUM($F531:M531)-$E531),($E531)*$D531),0)*N$512","v":0},{"$f":"IF(O$514>=$C531,MIN(-(SUM($F531:N531)-$E531),($E531)*$D531),0)*O$512","v":0},{"$f":"IF(P$514>=$C531,MIN(-(SUM($F531:O531)-$E531),($E531)*$D531),0)*P$512","v":0},{"$f":"IF(Q$514>=$C531,MIN(-(SUM($F531:P531)-$E531),($E531)*$D531),0)*Q$512","v":0},{"$f":"IF(R$514>=$C531,MIN(-(SUM($F531:Q531)-$E531),($E531)*$D531),0)*R$512","v":0},{"$f":"IF(S$514>=$C531,MIN(-(SUM($F531:R531)-$E531),($E531)*$D531),0)*S$512","v":0},{"$f":"IF(T$514>=$C531,MIN(-(SUM($F531:S531)-$E531),($E531)*$D531),0)*T$512","v":0},{"$f":"IF(U$514>=$C531,MIN(-(SUM($F531:T531)-$E531),($E531)*$D531),0)*U$512","v":0},{"$f":"IF(V$514>=$C531,MIN(-(SUM($F531:U531)-$E531),($E531)*$D531),0)*V$512","v":0},{"$f":"IF(W$514>=$C531,MIN(-(SUM($F531:V531)-$E531),($E531)*$D531),0)*W$512","v":0},{"$f":"IF(X$514>=$C531,MIN(-(SUM($F531:W531)-$E531),($E531)*$D531),0)*X$512","v":0},{"$f":"IF(Y$514>=$C531,MIN(-(SUM($F531:X531)-$E531),($E531)*$D531),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C531,MIN(-(SUM($F531:Y531)-$E531),($E531)*$D531),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C531,MIN(-(SUM($F531:Z531)-$E531),($E531)*$D531),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C531,MIN(-(SUM($F531:AA531)-$E531),($E531)*$D531),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C531,MIN(-(SUM($F531:AB531)-$E531),($E531)*$D531),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C531,MIN(-(SUM($F531:AC531)-$E531),($E531)*$D531),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C531,MIN(-(SUM($F531:AD531)-$E531),($E531)*$D531),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C531,MIN(-(SUM($F531:AE531)-$E531),($E531)*$D531),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C531,MIN(-(SUM($F531:AF531)-$E531),($E531)*$D531),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C531,MIN(-(SUM($F531:AG531)-$E531),($E531)*$D531),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C531,MIN(-(SUM($F531:AH531)-$E531),($E531)*$D531),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C531,MIN(-(SUM($F531:AI531)-$E531),($E531)*$D531),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C531,MIN(-(SUM($F531:AJ531)-$E531),($E531)*$D531),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C531,MIN(-(SUM($F531:AK531)-$E531),($E531)*$D531),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C531,MIN(-(SUM($F531:AL531)-$E531),($E531)*$D531),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C531,MIN(-(SUM($F531:AM531)-$E531),($E531)*$D531),0)*AN$512","v":0}]
[null,null,14,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C532,MIN(-(SUM(F532:$F532)-$E532),($E532)*$D532),0)*G$512","v":0},{"$f":"IF(H$514>=$C532,MIN(-(SUM($F532:G532)-$E532),($E532)*$D532),0)*H$512","v":0},{"$f":"IF(I$514>=$C532,MIN(-(SUM($F532:H532)-$E532),($E532)*$D532),0)*I$512","v":0},{"$f":"IF(J$514>=$C532,MIN(-(SUM($F532:I532)-$E532),($E532)*$D532),0)*J$512","v":0},{"$f":"IF(K$514>=$C532,MIN(-(SUM($F532:J532)-$E532),($E532)*$D532),0)*K$512","v":0},{"$f":"IF(L$514>=$C532,MIN(-(SUM($F532:K532)-$E532),($E532)*$D532),0)*L$512","v":0},{"$f":"IF(M$514>=$C532,MIN(-(SUM($F532:L532)-$E532),($E532)*$D532),0)*M$512","v":0},{"$f":"IF(N$514>=$C532,MIN(-(SUM($F532:M532)-$E532),($E532)*$D532),0)*N$512","v":0},{"$f":"IF(O$514>=$C532,MIN(-(SUM($F532:N532)-$E532),($E532)*$D532),0)*O$512","v":0},{"$f":"IF(P$514>=$C532,MIN(-(SUM($F532:O532)-$E532),($E532)*$D532),0)*P$512","v":0},{"$f":"IF(Q$514>=$C532,MIN(-(SUM($F532:P532)-$E532),($E532)*$D532),0)*Q$512","v":0},{"$f":"IF(R$514>=$C532,MIN(-(SUM($F532:Q532)-$E532),($E532)*$D532),0)*R$512","v":0},{"$f":"IF(S$514>=$C532,MIN(-(SUM($F532:R532)-$E532),($E532)*$D532),0)*S$512","v":0},{"$f":"IF(T$514>=$C532,MIN(-(SUM($F532:S532)-$E532),($E532)*$D532),0)*T$512","v":0},{"$f":"IF(U$514>=$C532,MIN(-(SUM($F532:T532)-$E532),($E532)*$D532),0)*U$512","v":0},{"$f":"IF(V$514>=$C532,MIN(-(SUM($F532:U532)-$E532),($E532)*$D532),0)*V$512","v":0},{"$f":"IF(W$514>=$C532,MIN(-(SUM($F532:V532)-$E532),($E532)*$D532),0)*W$512","v":0},{"$f":"IF(X$514>=$C532,MIN(-(SUM($F532:W532)-$E532),($E532)*$D532),0)*X$512","v":0},{"$f":"IF(Y$514>=$C532,MIN(-(SUM($F532:X532)-$E532),($E532)*$D532),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C532,MIN(-(SUM($F532:Y532)-$E532),($E532)*$D532),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C532,MIN(-(SUM($F532:Z532)-$E532),($E532)*$D532),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C532,MIN(-(SUM($F532:AA532)-$E532),($E532)*$D532),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C532,MIN(-(SUM($F532:AB532)-$E532),($E532)*$D532),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C532,MIN(-(SUM($F532:AC532)-$E532),($E532)*$D532),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C532,MIN(-(SUM($F532:AD532)-$E532),($E532)*$D532),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C532,MIN(-(SUM($F532:AE532)-$E532),($E532)*$D532),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C532,MIN(-(SUM($F532:AF532)-$E532),($E532)*$D532),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C532,MIN(-(SUM($F532:AG532)-$E532),($E532)*$D532),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C532,MIN(-(SUM($F532:AH532)-$E532),($E532)*$D532),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C532,MIN(-(SUM($F532:AI532)-$E532),($E532)*$D532),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C532,MIN(-(SUM($F532:AJ532)-$E532),($E532)*$D532),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C532,MIN(-(SUM($F532:AK532)-$E532),($E532)*$D532),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C532,MIN(-(SUM($F532:AL532)-$E532),($E532)*$D532),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C532,MIN(-(SUM($F532:AM532)-$E532),($E532)*$D532),0)*AN$512","v":0}]
[null,null,15,{"$f":"Inputs!$D$264","v":0.2},5325.7,null,{"$f":"IF(G$514>=$C533,MIN(-(SUM(F533:$F533)-$E533),($E533)*$D533),0)*G$512","v":0},{"$f":"IF(H$514>=$C533,MIN(-(SUM($F533:G533)-$E533),($E533)*$D533),0)*H$512","v":0},{"$f":"IF(I$514>=$C533,MIN(-(SUM($F533:H533)-$E533),($E533)*$D533),0)*I$512","v":0},{"$f":"IF(J$514>=$C533,MIN(-(SUM($F533:I533)-$E533),($E533)*$D533),0)*J$512","v":0},{"$f":"IF(K$514>=$C533,MIN(-(SUM($F533:J533)-$E533),($E533)*$D533),0)*K$512","v":0},{"$f":"IF(L$514>=$C533,MIN(-(SUM($F533:K533)-$E533),($E533)*$D533),0)*L$512","v":0},{"$f":"IF(M$514>=$C533,MIN(-(SUM($F533:L533)-$E533),($E533)*$D533),0)*M$512","v":0},{"$f":"IF(N$514>=$C533,MIN(-(SUM($F533:M533)-$E533),($E533)*$D533),0)*N$512","v":0},{"$f":"IF(O$514>=$C533,MIN(-(SUM($F533:N533)-$E533),($E533)*$D533),0)*O$512","v":0},{"$f":"IF(P$514>=$C533,MIN(-(SUM($F533:O533)-$E533),($E533)*$D533),0)*P$512","v":0},{"$f":"IF(Q$514>=$C533,MIN(-(SUM($F533:P533)-$E533),($E533)*$D533),0)*Q$512","v":0},{"$f":"IF(R$514>=$C533,MIN(-(SUM($F533:Q533)-$E533),($E533)*$D533),0)*R$512","v":0},{"$f":"IF(S$514>=$C533,MIN(-(SUM($F533:R533)-$E533),($E533)*$D533),0)*S$512","v":0},{"$f":"IF(T$514>=$C533,MIN(-(SUM($F533:S533)-$E533),($E533)*$D533),0)*T$512","v":0},{"$f":"IF(U$514>=$C533,MIN(-(SUM($F533:T533)-$E533),($E533)*$D533),0)*U$512","v":1065.1400000000001},{"$f":"IF(V$514>=$C533,MIN(-(SUM($F533:U533)-$E533),($E533)*$D533),0)*V$512","v":1065.1400000000001},{"$f":"IF(W$514>=$C533,MIN(-(SUM($F533:V533)-$E533),($E533)*$D533),0)*W$512","v":1065.1400000000001},{"$f":"IF(X$514>=$C533,MIN(-(SUM($F533:W533)-$E533),($E533)*$D533),0)*X$512","v":1065.1400000000001},{"$f":"IF(Y$514>=$C533,MIN(-(SUM($F533:X533)-$E533),($E533)*$D533),0)*Y$512","v":1065.1399999999994},{"$f":"IF(Z$514>=$C533,MIN(-(SUM($F533:Y533)-$E533),($E533)*$D533),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C533,MIN(-(SUM($F533:Z533)-$E533),($E533)*$D533),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C533,MIN(-(SUM($F533:AA533)-$E533),($E533)*$D533),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C533,MIN(-(SUM($F533:AB533)-$E533),($E533)*$D533),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C533,MIN(-(SUM($F533:AC533)-$E533),($E533)*$D533),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C533,MIN(-(SUM($F533:AD533)-$E533),($E533)*$D533),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C533,MIN(-(SUM($F533:AE533)-$E533),($E533)*$D533),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C533,MIN(-(SUM($F533:AF533)-$E533),($E533)*$D533),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C533,MIN(-(SUM($F533:AG533)-$E533),($E533)*$D533),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C533,MIN(-(SUM($F533:AH533)-$E533),($E533)*$D533),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C533,MIN(-(SUM($F533:AI533)-$E533),($E533)*$D533),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C533,MIN(-(SUM($F533:AJ533)-$E533),($E533)*$D533),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C533,MIN(-(SUM($F533:AK533)-$E533),($E533)*$D533),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C533,MIN(-(SUM($F533:AL533)-$E533),($E533)*$D533),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C533,MIN(-(SUM($F533:AM533)-$E533),($E533)*$D533),0)*AN$512","v":0}]
[null,null,16,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C534,MIN(-(SUM(F534:$F534)-$E534),($E534)*$D534),0)*G$512","v":0},{"$f":"IF(H$514>=$C534,MIN(-(SUM($F534:G534)-$E534),($E534)*$D534),0)*H$512","v":0},{"$f":"IF(I$514>=$C534,MIN(-(SUM($F534:H534)-$E534),($E534)*$D534),0)*I$512","v":0},{"$f":"IF(J$514>=$C534,MIN(-(SUM($F534:I534)-$E534),($E534)*$D534),0)*J$512","v":0},{"$f":"IF(K$514>=$C534,MIN(-(SUM($F534:J534)-$E534),($E534)*$D534),0)*K$512","v":0},{"$f":"IF(L$514>=$C534,MIN(-(SUM($F534:K534)-$E534),($E534)*$D534),0)*L$512","v":0},{"$f":"IF(M$514>=$C534,MIN(-(SUM($F534:L534)-$E534),($E534)*$D534),0)*M$512","v":0},{"$f":"IF(N$514>=$C534,MIN(-(SUM($F534:M534)-$E534),($E534)*$D534),0)*N$512","v":0},{"$f":"IF(O$514>=$C534,MIN(-(SUM($F534:N534)-$E534),($E534)*$D534),0)*O$512","v":0},{"$f":"IF(P$514>=$C534,MIN(-(SUM($F534:O534)-$E534),($E534)*$D534),0)*P$512","v":0},{"$f":"IF(Q$514>=$C534,MIN(-(SUM($F534:P534)-$E534),($E534)*$D534),0)*Q$512","v":0},{"$f":"IF(R$514>=$C534,MIN(-(SUM($F534:Q534)-$E534),($E534)*$D534),0)*R$512","v":0},{"$f":"IF(S$514>=$C534,MIN(-(SUM($F534:R534)-$E534),($E534)*$D534),0)*S$512","v":0},{"$f":"IF(T$514>=$C534,MIN(-(SUM($F534:S534)-$E534),($E534)*$D534),0)*T$512","v":0},{"$f":"IF(U$514>=$C534,MIN(-(SUM($F534:T534)-$E534),($E534)*$D534),0)*U$512","v":0},{"$f":"IF(V$514>=$C534,MIN(-(SUM($F534:U534)-$E534),($E534)*$D534),0)*V$512","v":0},{"$f":"IF(W$514>=$C534,MIN(-(SUM($F534:V534)-$E534),($E534)*$D534),0)*W$512","v":0},{"$f":"IF(X$514>=$C534,MIN(-(SUM($F534:W534)-$E534),($E534)*$D534),0)*X$512","v":0},{"$f":"IF(Y$514>=$C534,MIN(-(SUM($F534:X534)-$E534),($E534)*$D534),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C534,MIN(-(SUM($F534:Y534)-$E534),($E534)*$D534),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C534,MIN(-(SUM($F534:Z534)-$E534),($E534)*$D534),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C534,MIN(-(SUM($F534:AA534)-$E534),($E534)*$D534),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C534,MIN(-(SUM($F534:AB534)-$E534),($E534)*$D534),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C534,MIN(-(SUM($F534:AC534)-$E534),($E534)*$D534),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C534,MIN(-(SUM($F534:AD534)-$E534),($E534)*$D534),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C534,MIN(-(SUM($F534:AE534)-$E534),($E534)*$D534),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C534,MIN(-(SUM($F534:AF534)-$E534),($E534)*$D534),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C534,MIN(-(SUM($F534:AG534)-$E534),($E534)*$D534),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C534,MIN(-(SUM($F534:AH534)-$E534),($E534)*$D534),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C534,MIN(-(SUM($F534:AI534)-$E534),($E534)*$D534),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C534,MIN(-(SUM($F534:AJ534)-$E534),($E534)*$D534),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C534,MIN(-(SUM($F534:AK534)-$E534),($E534)*$D534),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C534,MIN(-(SUM($F534:AL534)-$E534),($E534)*$D534),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C534,MIN(-(SUM($F534:AM534)-$E534),($E534)*$D534),0)*AN$512","v":0}]
[null,null,17,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C535,MIN(-(SUM(F535:$F535)-$E535),($E535)*$D535),0)*G$512","v":0},{"$f":"IF(H$514>=$C535,MIN(-(SUM($F535:G535)-$E535),($E535)*$D535),0)*H$512","v":0},{"$f":"IF(I$514>=$C535,MIN(-(SUM($F535:H535)-$E535),($E535)*$D535),0)*I$512","v":0},{"$f":"IF(J$514>=$C535,MIN(-(SUM($F535:I535)-$E535),($E535)*$D535),0)*J$512","v":0},{"$f":"IF(K$514>=$C535,MIN(-(SUM($F535:J535)-$E535),($E535)*$D535),0)*K$512","v":0},{"$f":"IF(L$514>=$C535,MIN(-(SUM($F535:K535)-$E535),($E535)*$D535),0)*L$512","v":0},{"$f":"IF(M$514>=$C535,MIN(-(SUM($F535:L535)-$E535),($E535)*$D535),0)*M$512","v":0},{"$f":"IF(N$514>=$C535,MIN(-(SUM($F535:M535)-$E535),($E535)*$D535),0)*N$512","v":0},{"$f":"IF(O$514>=$C535,MIN(-(SUM($F535:N535)-$E535),($E535)*$D535),0)*O$512","v":0},{"$f":"IF(P$514>=$C535,MIN(-(SUM($F535:O535)-$E535),($E535)*$D535),0)*P$512","v":0},{"$f":"IF(Q$514>=$C535,MIN(-(SUM($F535:P535)-$E535),($E535)*$D535),0)*Q$512","v":0},{"$f":"IF(R$514>=$C535,MIN(-(SUM($F535:Q535)-$E535),($E535)*$D535),0)*R$512","v":0},{"$f":"IF(S$514>=$C535,MIN(-(SUM($F535:R535)-$E535),($E535)*$D535),0)*S$512","v":0},{"$f":"IF(T$514>=$C535,MIN(-(SUM($F535:S535)-$E535),($E535)*$D535),0)*T$512","v":0},{"$f":"IF(U$514>=$C535,MIN(-(SUM($F535:T535)-$E535),($E535)*$D535),0)*U$512","v":0},{"$f":"IF(V$514>=$C535,MIN(-(SUM($F535:U535)-$E535),($E535)*$D535),0)*V$512","v":0},{"$f":"IF(W$514>=$C535,MIN(-(SUM($F535:V535)-$E535),($E535)*$D535),0)*W$512","v":0},{"$f":"IF(X$514>=$C535,MIN(-(SUM($F535:W535)-$E535),($E535)*$D535),0)*X$512","v":0},{"$f":"IF(Y$514>=$C535,MIN(-(SUM($F535:X535)-$E535),($E535)*$D535),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C535,MIN(-(SUM($F535:Y535)-$E535),($E535)*$D535),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C535,MIN(-(SUM($F535:Z535)-$E535),($E535)*$D535),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C535,MIN(-(SUM($F535:AA535)-$E535),($E535)*$D535),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C535,MIN(-(SUM($F535:AB535)-$E535),($E535)*$D535),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C535,MIN(-(SUM($F535:AC535)-$E535),($E535)*$D535),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C535,MIN(-(SUM($F535:AD535)-$E535),($E535)*$D535),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C535,MIN(-(SUM($F535:AE535)-$E535),($E535)*$D535),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C535,MIN(-(SUM($F535:AF535)-$E535),($E535)*$D535),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C535,MIN(-(SUM($F535:AG535)-$E535),($E535)*$D535),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C535,MIN(-(SUM($F535:AH535)-$E535),($E535)*$D535),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C535,MIN(-(SUM($F535:AI535)-$E535),($E535)*$D535),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C535,MIN(-(SUM($F535:AJ535)-$E535),($E535)*$D535),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C535,MIN(-(SUM($F535:AK535)-$E535),($E535)*$D535),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C535,MIN(-(SUM($F535:AL535)-$E535),($E535)*$D535),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C535,MIN(-(SUM($F535:AM535)-$E535),($E535)*$D535),0)*AN$512","v":0}]
[null,null,18,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C536,MIN(-(SUM(F536:$F536)-$E536),($E536)*$D536),0)*G$512","v":0},{"$f":"IF(H$514>=$C536,MIN(-(SUM($F536:G536)-$E536),($E536)*$D536),0)*H$512","v":0},{"$f":"IF(I$514>=$C536,MIN(-(SUM($F536:H536)-$E536),($E536)*$D536),0)*I$512","v":0},{"$f":"IF(J$514>=$C536,MIN(-(SUM($F536:I536)-$E536),($E536)*$D536),0)*J$512","v":0},{"$f":"IF(K$514>=$C536,MIN(-(SUM($F536:J536)-$E536),($E536)*$D536),0)*K$512","v":0},{"$f":"IF(L$514>=$C536,MIN(-(SUM($F536:K536)-$E536),($E536)*$D536),0)*L$512","v":0},{"$f":"IF(M$514>=$C536,MIN(-(SUM($F536:L536)-$E536),($E536)*$D536),0)*M$512","v":0},{"$f":"IF(N$514>=$C536,MIN(-(SUM($F536:M536)-$E536),($E536)*$D536),0)*N$512","v":0},{"$f":"IF(O$514>=$C536,MIN(-(SUM($F536:N536)-$E536),($E536)*$D536),0)*O$512","v":0},{"$f":"IF(P$514>=$C536,MIN(-(SUM($F536:O536)-$E536),($E536)*$D536),0)*P$512","v":0},{"$f":"IF(Q$514>=$C536,MIN(-(SUM($F536:P536)-$E536),($E536)*$D536),0)*Q$512","v":0},{"$f":"IF(R$514>=$C536,MIN(-(SUM($F536:Q536)-$E536),($E536)*$D536),0)*R$512","v":0},{"$f":"IF(S$514>=$C536,MIN(-(SUM($F536:R536)-$E536),($E536)*$D536),0)*S$512","v":0},{"$f":"IF(T$514>=$C536,MIN(-(SUM($F536:S536)-$E536),($E536)*$D536),0)*T$512","v":0},{"$f":"IF(U$514>=$C536,MIN(-(SUM($F536:T536)-$E536),($E536)*$D536),0)*U$512","v":0},{"$f":"IF(V$514>=$C536,MIN(-(SUM($F536:U536)-$E536),($E536)*$D536),0)*V$512","v":0},{"$f":"IF(W$514>=$C536,MIN(-(SUM($F536:V536)-$E536),($E536)*$D536),0)*W$512","v":0},{"$f":"IF(X$514>=$C536,MIN(-(SUM($F536:W536)-$E536),($E536)*$D536),0)*X$512","v":0},{"$f":"IF(Y$514>=$C536,MIN(-(SUM($F536:X536)-$E536),($E536)*$D536),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C536,MIN(-(SUM($F536:Y536)-$E536),($E536)*$D536),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C536,MIN(-(SUM($F536:Z536)-$E536),($E536)*$D536),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C536,MIN(-(SUM($F536:AA536)-$E536),($E536)*$D536),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C536,MIN(-(SUM($F536:AB536)-$E536),($E536)*$D536),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C536,MIN(-(SUM($F536:AC536)-$E536),($E536)*$D536),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C536,MIN(-(SUM($F536:AD536)-$E536),($E536)*$D536),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C536,MIN(-(SUM($F536:AE536)-$E536),($E536)*$D536),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C536,MIN(-(SUM($F536:AF536)-$E536),($E536)*$D536),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C536,MIN(-(SUM($F536:AG536)-$E536),($E536)*$D536),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C536,MIN(-(SUM($F536:AH536)-$E536),($E536)*$D536),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C536,MIN(-(SUM($F536:AI536)-$E536),($E536)*$D536),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C536,MIN(-(SUM($F536:AJ536)-$E536),($E536)*$D536),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C536,MIN(-(SUM($F536:AK536)-$E536),($E536)*$D536),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C536,MIN(-(SUM($F536:AL536)-$E536),($E536)*$D536),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C536,MIN(-(SUM($F536:AM536)-$E536),($E536)*$D536),0)*AN$512","v":0}]
[null,null,19,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C537,MIN(-(SUM(F537:$F537)-$E537),($E537)*$D537),0)*G$512","v":0},{"$f":"IF(H$514>=$C537,MIN(-(SUM($F537:G537)-$E537),($E537)*$D537),0)*H$512","v":0},{"$f":"IF(I$514>=$C537,MIN(-(SUM($F537:H537)-$E537),($E537)*$D537),0)*I$512","v":0},{"$f":"IF(J$514>=$C537,MIN(-(SUM($F537:I537)-$E537),($E537)*$D537),0)*J$512","v":0},{"$f":"IF(K$514>=$C537,MIN(-(SUM($F537:J537)-$E537),($E537)*$D537),0)*K$512","v":0},{"$f":"IF(L$514>=$C537,MIN(-(SUM($F537:K537)-$E537),($E537)*$D537),0)*L$512","v":0},{"$f":"IF(M$514>=$C537,MIN(-(SUM($F537:L537)-$E537),($E537)*$D537),0)*M$512","v":0},{"$f":"IF(N$514>=$C537,MIN(-(SUM($F537:M537)-$E537),($E537)*$D537),0)*N$512","v":0},{"$f":"IF(O$514>=$C537,MIN(-(SUM($F537:N537)-$E537),($E537)*$D537),0)*O$512","v":0},{"$f":"IF(P$514>=$C537,MIN(-(SUM($F537:O537)-$E537),($E537)*$D537),0)*P$512","v":0},{"$f":"IF(Q$514>=$C537,MIN(-(SUM($F537:P537)-$E537),($E537)*$D537),0)*Q$512","v":0},{"$f":"IF(R$514>=$C537,MIN(-(SUM($F537:Q537)-$E537),($E537)*$D537),0)*R$512","v":0},{"$f":"IF(S$514>=$C537,MIN(-(SUM($F537:R537)-$E537),($E537)*$D537),0)*S$512","v":0},{"$f":"IF(T$514>=$C537,MIN(-(SUM($F537:S537)-$E537),($E537)*$D537),0)*T$512","v":0},{"$f":"IF(U$514>=$C537,MIN(-(SUM($F537:T537)-$E537),($E537)*$D537),0)*U$512","v":0},{"$f":"IF(V$514>=$C537,MIN(-(SUM($F537:U537)-$E537),($E537)*$D537),0)*V$512","v":0},{"$f":"IF(W$514>=$C537,MIN(-(SUM($F537:V537)-$E537),($E537)*$D537),0)*W$512","v":0},{"$f":"IF(X$514>=$C537,MIN(-(SUM($F537:W537)-$E537),($E537)*$D537),0)*X$512","v":0},{"$f":"IF(Y$514>=$C537,MIN(-(SUM($F537:X537)-$E537),($E537)*$D537),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C537,MIN(-(SUM($F537:Y537)-$E537),($E537)*$D537),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C537,MIN(-(SUM($F537:Z537)-$E537),($E537)*$D537),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C537,MIN(-(SUM($F537:AA537)-$E537),($E537)*$D537),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C537,MIN(-(SUM($F537:AB537)-$E537),($E537)*$D537),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C537,MIN(-(SUM($F537:AC537)-$E537),($E537)*$D537),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C537,MIN(-(SUM($F537:AD537)-$E537),($E537)*$D537),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C537,MIN(-(SUM($F537:AE537)-$E537),($E537)*$D537),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C537,MIN(-(SUM($F537:AF537)-$E537),($E537)*$D537),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C537,MIN(-(SUM($F537:AG537)-$E537),($E537)*$D537),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C537,MIN(-(SUM($F537:AH537)-$E537),($E537)*$D537),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C537,MIN(-(SUM($F537:AI537)-$E537),($E537)*$D537),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C537,MIN(-(SUM($F537:AJ537)-$E537),($E537)*$D537),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C537,MIN(-(SUM($F537:AK537)-$E537),($E537)*$D537),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C537,MIN(-(SUM($F537:AL537)-$E537),($E537)*$D537),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C537,MIN(-(SUM($F537:AM537)-$E537),($E537)*$D537),0)*AN$512","v":0}]
[null,null,20,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C538,MIN(-(SUM(F538:$F538)-$E538),($E538)*$D538),0)*G$512","v":0},{"$f":"IF(H$514>=$C538,MIN(-(SUM($F538:G538)-$E538),($E538)*$D538),0)*H$512","v":0},{"$f":"IF(I$514>=$C538,MIN(-(SUM($F538:H538)-$E538),($E538)*$D538),0)*I$512","v":0},{"$f":"IF(J$514>=$C538,MIN(-(SUM($F538:I538)-$E538),($E538)*$D538),0)*J$512","v":0},{"$f":"IF(K$514>=$C538,MIN(-(SUM($F538:J538)-$E538),($E538)*$D538),0)*K$512","v":0},{"$f":"IF(L$514>=$C538,MIN(-(SUM($F538:K538)-$E538),($E538)*$D538),0)*L$512","v":0},{"$f":"IF(M$514>=$C538,MIN(-(SUM($F538:L538)-$E538),($E538)*$D538),0)*M$512","v":0},{"$f":"IF(N$514>=$C538,MIN(-(SUM($F538:M538)-$E538),($E538)*$D538),0)*N$512","v":0},{"$f":"IF(O$514>=$C538,MIN(-(SUM($F538:N538)-$E538),($E538)*$D538),0)*O$512","v":0},{"$f":"IF(P$514>=$C538,MIN(-(SUM($F538:O538)-$E538),($E538)*$D538),0)*P$512","v":0},{"$f":"IF(Q$514>=$C538,MIN(-(SUM($F538:P538)-$E538),($E538)*$D538),0)*Q$512","v":0},{"$f":"IF(R$514>=$C538,MIN(-(SUM($F538:Q538)-$E538),($E538)*$D538),0)*R$512","v":0},{"$f":"IF(S$514>=$C538,MIN(-(SUM($F538:R538)-$E538),($E538)*$D538),0)*S$512","v":0},{"$f":"IF(T$514>=$C538,MIN(-(SUM($F538:S538)-$E538),($E538)*$D538),0)*T$512","v":0},{"$f":"IF(U$514>=$C538,MIN(-(SUM($F538:T538)-$E538),($E538)*$D538),0)*U$512","v":0},{"$f":"IF(V$514>=$C538,MIN(-(SUM($F538:U538)-$E538),($E538)*$D538),0)*V$512","v":0},{"$f":"IF(W$514>=$C538,MIN(-(SUM($F538:V538)-$E538),($E538)*$D538),0)*W$512","v":0},{"$f":"IF(X$514>=$C538,MIN(-(SUM($F538:W538)-$E538),($E538)*$D538),0)*X$512","v":0},{"$f":"IF(Y$514>=$C538,MIN(-(SUM($F538:X538)-$E538),($E538)*$D538),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C538,MIN(-(SUM($F538:Y538)-$E538),($E538)*$D538),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C538,MIN(-(SUM($F538:Z538)-$E538),($E538)*$D538),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C538,MIN(-(SUM($F538:AA538)-$E538),($E538)*$D538),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C538,MIN(-(SUM($F538:AB538)-$E538),($E538)*$D538),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C538,MIN(-(SUM($F538:AC538)-$E538),($E538)*$D538),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C538,MIN(-(SUM($F538:AD538)-$E538),($E538)*$D538),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C538,MIN(-(SUM($F538:AE538)-$E538),($E538)*$D538),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C538,MIN(-(SUM($F538:AF538)-$E538),($E538)*$D538),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C538,MIN(-(SUM($F538:AG538)-$E538),($E538)*$D538),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C538,MIN(-(SUM($F538:AH538)-$E538),($E538)*$D538),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C538,MIN(-(SUM($F538:AI538)-$E538),($E538)*$D538),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C538,MIN(-(SUM($F538:AJ538)-$E538),($E538)*$D538),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C538,MIN(-(SUM($F538:AK538)-$E538),($E538)*$D538),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C538,MIN(-(SUM($F538:AL538)-$E538),($E538)*$D538),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C538,MIN(-(SUM($F538:AM538)-$E538),($E538)*$D538),0)*AN$512","v":0}]
[null,null,21,{"$f":"Inputs!$D$264","v":0.2},32.979999999999997,null,{"$f":"IF(G$514>=$C539,MIN(-(SUM(F539:$F539)-$E539),($E539)*$D539),0)*G$512","v":0},{"$f":"IF(H$514>=$C539,MIN(-(SUM($F539:G539)-$E539),($E539)*$D539),0)*H$512","v":0},{"$f":"IF(I$514>=$C539,MIN(-(SUM($F539:H539)-$E539),($E539)*$D539),0)*I$512","v":0},{"$f":"IF(J$514>=$C539,MIN(-(SUM($F539:I539)-$E539),($E539)*$D539),0)*J$512","v":0},{"$f":"IF(K$514>=$C539,MIN(-(SUM($F539:J539)-$E539),($E539)*$D539),0)*K$512","v":0},{"$f":"IF(L$514>=$C539,MIN(-(SUM($F539:K539)-$E539),($E539)*$D539),0)*L$512","v":0},{"$f":"IF(M$514>=$C539,MIN(-(SUM($F539:L539)-$E539),($E539)*$D539),0)*M$512","v":0},{"$f":"IF(N$514>=$C539,MIN(-(SUM($F539:M539)-$E539),($E539)*$D539),0)*N$512","v":0},{"$f":"IF(O$514>=$C539,MIN(-(SUM($F539:N539)-$E539),($E539)*$D539),0)*O$512","v":0},{"$f":"IF(P$514>=$C539,MIN(-(SUM($F539:O539)-$E539),($E539)*$D539),0)*P$512","v":0},{"$f":"IF(Q$514>=$C539,MIN(-(SUM($F539:P539)-$E539),($E539)*$D539),0)*Q$512","v":0},{"$f":"IF(R$514>=$C539,MIN(-(SUM($F539:Q539)-$E539),($E539)*$D539),0)*R$512","v":0},{"$f":"IF(S$514>=$C539,MIN(-(SUM($F539:R539)-$E539),($E539)*$D539),0)*S$512","v":0},{"$f":"IF(T$514>=$C539,MIN(-(SUM($F539:S539)-$E539),($E539)*$D539),0)*T$512","v":0},{"$f":"IF(U$514>=$C539,MIN(-(SUM($F539:T539)-$E539),($E539)*$D539),0)*U$512","v":0},{"$f":"IF(V$514>=$C539,MIN(-(SUM($F539:U539)-$E539),($E539)*$D539),0)*V$512","v":0},{"$f":"IF(W$514>=$C539,MIN(-(SUM($F539:V539)-$E539),($E539)*$D539),0)*W$512","v":0},{"$f":"IF(X$514>=$C539,MIN(-(SUM($F539:W539)-$E539),($E539)*$D539),0)*X$512","v":0},{"$f":"IF(Y$514>=$C539,MIN(-(SUM($F539:X539)-$E539),($E539)*$D539),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C539,MIN(-(SUM($F539:Y539)-$E539),($E539)*$D539),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C539,MIN(-(SUM($F539:Z539)-$E539),($E539)*$D539),0)*AA$512","v":6.5960000000000001},{"$f":"IF(AB$514>=$C539,MIN(-(SUM($F539:AA539)-$E539),($E539)*$D539),0)*AB$512","v":6.5960000000000001},{"$f":"IF(AC$514>=$C539,MIN(-(SUM($F539:AB539)-$E539),($E539)*$D539),0)*AC$512","v":6.5960000000000001},{"$f":"IF(AD$514>=$C539,MIN(-(SUM($F539:AC539)-$E539),($E539)*$D539),0)*AD$512","v":6.5960000000000001},{"$f":"IF(AE$514>=$C539,MIN(-(SUM($F539:AD539)-$E539),($E539)*$D539),0)*AE$512","v":6.5959999999999965},{"$f":"IF(AF$514>=$C539,MIN(-(SUM($F539:AE539)-$E539),($E539)*$D539),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C539,MIN(-(SUM($F539:AF539)-$E539),($E539)*$D539),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C539,MIN(-(SUM($F539:AG539)-$E539),($E539)*$D539),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C539,MIN(-(SUM($F539:AH539)-$E539),($E539)*$D539),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C539,MIN(-(SUM($F539:AI539)-$E539),($E539)*$D539),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C539,MIN(-(SUM($F539:AJ539)-$E539),($E539)*$D539),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C539,MIN(-(SUM($F539:AK539)-$E539),($E539)*$D539),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C539,MIN(-(SUM($F539:AL539)-$E539),($E539)*$D539),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C539,MIN(-(SUM($F539:AM539)-$E539),($E539)*$D539),0)*AN$512","v":0}]
[null,null,22,{"$f":"Inputs!$D$264","v":0.2},5325.7,null,{"$f":"IF(G$514>=$C540,MIN(-(SUM(F540:$F540)-$E540),($E540)*$D540),0)*G$512","v":0},{"$f":"IF(H$514>=$C540,MIN(-(SUM($F540:G540)-$E540),($E540)*$D540),0)*H$512","v":0},{"$f":"IF(I$514>=$C540,MIN(-(SUM($F540:H540)-$E540),($E540)*$D540),0)*I$512","v":0},{"$f":"IF(J$514>=$C540,MIN(-(SUM($F540:I540)-$E540),($E540)*$D540),0)*J$512","v":0},{"$f":"IF(K$514>=$C540,MIN(-(SUM($F540:J540)-$E540),($E540)*$D540),0)*K$512","v":0},{"$f":"IF(L$514>=$C540,MIN(-(SUM($F540:K540)-$E540),($E540)*$D540),0)*L$512","v":0},{"$f":"IF(M$514>=$C540,MIN(-(SUM($F540:L540)-$E540),($E540)*$D540),0)*M$512","v":0},{"$f":"IF(N$514>=$C540,MIN(-(SUM($F540:M540)-$E540),($E540)*$D540),0)*N$512","v":0},{"$f":"IF(O$514>=$C540,MIN(-(SUM($F540:N540)-$E540),($E540)*$D540),0)*O$512","v":0},{"$f":"IF(P$514>=$C540,MIN(-(SUM($F540:O540)-$E540),($E540)*$D540),0)*P$512","v":0},{"$f":"IF(Q$514>=$C540,MIN(-(SUM($F540:P540)-$E540),($E540)*$D540),0)*Q$512","v":0},{"$f":"IF(R$514>=$C540,MIN(-(SUM($F540:Q540)-$E540),($E540)*$D540),0)*R$512","v":0},{"$f":"IF(S$514>=$C540,MIN(-(SUM($F540:R540)-$E540),($E540)*$D540),0)*S$512","v":0},{"$f":"IF(T$514>=$C540,MIN(-(SUM($F540:S540)-$E540),($E540)*$D540),0)*T$512","v":0},{"$f":"IF(U$514>=$C540,MIN(-(SUM($F540:T540)-$E540),($E540)*$D540),0)*U$512","v":0},{"$f":"IF(V$514>=$C540,MIN(-(SUM($F540:U540)-$E540),($E540)*$D540),0)*V$512","v":0},{"$f":"IF(W$514>=$C540,MIN(-(SUM($F540:V540)-$E540),($E540)*$D540),0)*W$512","v":0},{"$f":"IF(X$514>=$C540,MIN(-(SUM($F540:W540)-$E540),($E540)*$D540),0)*X$512","v":0},{"$f":"IF(Y$514>=$C540,MIN(-(SUM($F540:X540)-$E540),($E540)*$D540),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C540,MIN(-(SUM($F540:Y540)-$E540),($E540)*$D540),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C540,MIN(-(SUM($F540:Z540)-$E540),($E540)*$D540),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C540,MIN(-(SUM($F540:AA540)-$E540),($E540)*$D540),0)*AB$512","v":1065.1400000000001},{"$f":"IF(AC$514>=$C540,MIN(-(SUM($F540:AB540)-$E540),($E540)*$D540),0)*AC$512","v":1065.1400000000001},{"$f":"IF(AD$514>=$C540,MIN(-(SUM($F540:AC540)-$E540),($E540)*$D540),0)*AD$512","v":1065.1400000000001},{"$f":"IF(AE$514>=$C540,MIN(-(SUM($F540:AD540)-$E540),($E540)*$D540),0)*AE$512","v":1065.1400000000001},{"$f":"IF(AF$514>=$C540,MIN(-(SUM($F540:AE540)-$E540),($E540)*$D540),0)*AF$512","v":1065.1399999999994},{"$f":"IF(AG$514>=$C540,MIN(-(SUM($F540:AF540)-$E540),($E540)*$D540),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C540,MIN(-(SUM($F540:AG540)-$E540),($E540)*$D540),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C540,MIN(-(SUM($F540:AH540)-$E540),($E540)*$D540),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C540,MIN(-(SUM($F540:AI540)-$E540),($E540)*$D540),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C540,MIN(-(SUM($F540:AJ540)-$E540),($E540)*$D540),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C540,MIN(-(SUM($F540:AK540)-$E540),($E540)*$D540),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C540,MIN(-(SUM($F540:AL540)-$E540),($E540)*$D540),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C540,MIN(-(SUM($F540:AM540)-$E540),($E540)*$D540),0)*AN$512","v":0}]
[null,null,23,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C541,MIN(-(SUM(F541:$F541)-$E541),($E541)*$D541),0)*G$512","v":0},{"$f":"IF(H$514>=$C541,MIN(-(SUM($F541:G541)-$E541),($E541)*$D541),0)*H$512","v":0},{"$f":"IF(I$514>=$C541,MIN(-(SUM($F541:H541)-$E541),($E541)*$D541),0)*I$512","v":0},{"$f":"IF(J$514>=$C541,MIN(-(SUM($F541:I541)-$E541),($E541)*$D541),0)*J$512","v":0},{"$f":"IF(K$514>=$C541,MIN(-(SUM($F541:J541)-$E541),($E541)*$D541),0)*K$512","v":0},{"$f":"IF(L$514>=$C541,MIN(-(SUM($F541:K541)-$E541),($E541)*$D541),0)*L$512","v":0},{"$f":"IF(M$514>=$C541,MIN(-(SUM($F541:L541)-$E541),($E541)*$D541),0)*M$512","v":0},{"$f":"IF(N$514>=$C541,MIN(-(SUM($F541:M541)-$E541),($E541)*$D541),0)*N$512","v":0},{"$f":"IF(O$514>=$C541,MIN(-(SUM($F541:N541)-$E541),($E541)*$D541),0)*O$512","v":0},{"$f":"IF(P$514>=$C541,MIN(-(SUM($F541:O541)-$E541),($E541)*$D541),0)*P$512","v":0},{"$f":"IF(Q$514>=$C541,MIN(-(SUM($F541:P541)-$E541),($E541)*$D541),0)*Q$512","v":0},{"$f":"IF(R$514>=$C541,MIN(-(SUM($F541:Q541)-$E541),($E541)*$D541),0)*R$512","v":0},{"$f":"IF(S$514>=$C541,MIN(-(SUM($F541:R541)-$E541),($E541)*$D541),0)*S$512","v":0},{"$f":"IF(T$514>=$C541,MIN(-(SUM($F541:S541)-$E541),($E541)*$D541),0)*T$512","v":0},{"$f":"IF(U$514>=$C541,MIN(-(SUM($F541:T541)-$E541),($E541)*$D541),0)*U$512","v":0},{"$f":"IF(V$514>=$C541,MIN(-(SUM($F541:U541)-$E541),($E541)*$D541),0)*V$512","v":0},{"$f":"IF(W$514>=$C541,MIN(-(SUM($F541:V541)-$E541),($E541)*$D541),0)*W$512","v":0},{"$f":"IF(X$514>=$C541,MIN(-(SUM($F541:W541)-$E541),($E541)*$D541),0)*X$512","v":0},{"$f":"IF(Y$514>=$C541,MIN(-(SUM($F541:X541)-$E541),($E541)*$D541),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C541,MIN(-(SUM($F541:Y541)-$E541),($E541)*$D541),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C541,MIN(-(SUM($F541:Z541)-$E541),($E541)*$D541),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C541,MIN(-(SUM($F541:AA541)-$E541),($E541)*$D541),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C541,MIN(-(SUM($F541:AB541)-$E541),($E541)*$D541),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C541,MIN(-(SUM($F541:AC541)-$E541),($E541)*$D541),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C541,MIN(-(SUM($F541:AD541)-$E541),($E541)*$D541),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C541,MIN(-(SUM($F541:AE541)-$E541),($E541)*$D541),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C541,MIN(-(SUM($F541:AF541)-$E541),($E541)*$D541),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C541,MIN(-(SUM($F541:AG541)-$E541),($E541)*$D541),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C541,MIN(-(SUM($F541:AH541)-$E541),($E541)*$D541),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C541,MIN(-(SUM($F541:AI541)-$E541),($E541)*$D541),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C541,MIN(-(SUM($F541:AJ541)-$E541),($E541)*$D541),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C541,MIN(-(SUM($F541:AK541)-$E541),($E541)*$D541),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C541,MIN(-(SUM($F541:AL541)-$E541),($E541)*$D541),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C541,MIN(-(SUM($F541:AM541)-$E541),($E541)*$D541),0)*AN$512","v":0}]
[null,null,24,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C542,MIN(-(SUM(F542:$F542)-$E542),($E542)*$D542),0)*G$512","v":0},{"$f":"IF(H$514>=$C542,MIN(-(SUM($F542:G542)-$E542),($E542)*$D542),0)*H$512","v":0},{"$f":"IF(I$514>=$C542,MIN(-(SUM($F542:H542)-$E542),($E542)*$D542),0)*I$512","v":0},{"$f":"IF(J$514>=$C542,MIN(-(SUM($F542:I542)-$E542),($E542)*$D542),0)*J$512","v":0},{"$f":"IF(K$514>=$C542,MIN(-(SUM($F542:J542)-$E542),($E542)*$D542),0)*K$512","v":0},{"$f":"IF(L$514>=$C542,MIN(-(SUM($F542:K542)-$E542),($E542)*$D542),0)*L$512","v":0},{"$f":"IF(M$514>=$C542,MIN(-(SUM($F542:L542)-$E542),($E542)*$D542),0)*M$512","v":0},{"$f":"IF(N$514>=$C542,MIN(-(SUM($F542:M542)-$E542),($E542)*$D542),0)*N$512","v":0},{"$f":"IF(O$514>=$C542,MIN(-(SUM($F542:N542)-$E542),($E542)*$D542),0)*O$512","v":0},{"$f":"IF(P$514>=$C542,MIN(-(SUM($F542:O542)-$E542),($E542)*$D542),0)*P$512","v":0},{"$f":"IF(Q$514>=$C542,MIN(-(SUM($F542:P542)-$E542),($E542)*$D542),0)*Q$512","v":0},{"$f":"IF(R$514>=$C542,MIN(-(SUM($F542:Q542)-$E542),($E542)*$D542),0)*R$512","v":0},{"$f":"IF(S$514>=$C542,MIN(-(SUM($F542:R542)-$E542),($E542)*$D542),0)*S$512","v":0},{"$f":"IF(T$514>=$C542,MIN(-(SUM($F542:S542)-$E542),($E542)*$D542),0)*T$512","v":0},{"$f":"IF(U$514>=$C542,MIN(-(SUM($F542:T542)-$E542),($E542)*$D542),0)*U$512","v":0},{"$f":"IF(V$514>=$C542,MIN(-(SUM($F542:U542)-$E542),($E542)*$D542),0)*V$512","v":0},{"$f":"IF(W$514>=$C542,MIN(-(SUM($F542:V542)-$E542),($E542)*$D542),0)*W$512","v":0},{"$f":"IF(X$514>=$C542,MIN(-(SUM($F542:W542)-$E542),($E542)*$D542),0)*X$512","v":0},{"$f":"IF(Y$514>=$C542,MIN(-(SUM($F542:X542)-$E542),($E542)*$D542),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C542,MIN(-(SUM($F542:Y542)-$E542),($E542)*$D542),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C542,MIN(-(SUM($F542:Z542)-$E542),($E542)*$D542),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C542,MIN(-(SUM($F542:AA542)-$E542),($E542)*$D542),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C542,MIN(-(SUM($F542:AB542)-$E542),($E542)*$D542),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C542,MIN(-(SUM($F542:AC542)-$E542),($E542)*$D542),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C542,MIN(-(SUM($F542:AD542)-$E542),($E542)*$D542),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C542,MIN(-(SUM($F542:AE542)-$E542),($E542)*$D542),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C542,MIN(-(SUM($F542:AF542)-$E542),($E542)*$D542),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C542,MIN(-(SUM($F542:AG542)-$E542),($E542)*$D542),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C542,MIN(-(SUM($F542:AH542)-$E542),($E542)*$D542),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C542,MIN(-(SUM($F542:AI542)-$E542),($E542)*$D542),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C542,MIN(-(SUM($F542:AJ542)-$E542),($E542)*$D542),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C542,MIN(-(SUM($F542:AK542)-$E542),($E542)*$D542),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C542,MIN(-(SUM($F542:AL542)-$E542),($E542)*$D542),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C542,MIN(-(SUM($F542:AM542)-$E542),($E542)*$D542),0)*AN$512","v":0}]
[null,null,25,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C543,MIN(-(SUM(F543:$F543)-$E543),($E543)*$D543),0)*G$512","v":0},{"$f":"IF(H$514>=$C543,MIN(-(SUM($F543:G543)-$E543),($E543)*$D543),0)*H$512","v":0},{"$f":"IF(I$514>=$C543,MIN(-(SUM($F543:H543)-$E543),($E543)*$D543),0)*I$512","v":0},{"$f":"IF(J$514>=$C543,MIN(-(SUM($F543:I543)-$E543),($E543)*$D543),0)*J$512","v":0},{"$f":"IF(K$514>=$C543,MIN(-(SUM($F543:J543)-$E543),($E543)*$D543),0)*K$512","v":0},{"$f":"IF(L$514>=$C543,MIN(-(SUM($F543:K543)-$E543),($E543)*$D543),0)*L$512","v":0},{"$f":"IF(M$514>=$C543,MIN(-(SUM($F543:L543)-$E543),($E543)*$D543),0)*M$512","v":0},{"$f":"IF(N$514>=$C543,MIN(-(SUM($F543:M543)-$E543),($E543)*$D543),0)*N$512","v":0},{"$f":"IF(O$514>=$C543,MIN(-(SUM($F543:N543)-$E543),($E543)*$D543),0)*O$512","v":0},{"$f":"IF(P$514>=$C543,MIN(-(SUM($F543:O543)-$E543),($E543)*$D543),0)*P$512","v":0},{"$f":"IF(Q$514>=$C543,MIN(-(SUM($F543:P543)-$E543),($E543)*$D543),0)*Q$512","v":0},{"$f":"IF(R$514>=$C543,MIN(-(SUM($F543:Q543)-$E543),($E543)*$D543),0)*R$512","v":0},{"$f":"IF(S$514>=$C543,MIN(-(SUM($F543:R543)-$E543),($E543)*$D543),0)*S$512","v":0},{"$f":"IF(T$514>=$C543,MIN(-(SUM($F543:S543)-$E543),($E543)*$D543),0)*T$512","v":0},{"$f":"IF(U$514>=$C543,MIN(-(SUM($F543:T543)-$E543),($E543)*$D543),0)*U$512","v":0},{"$f":"IF(V$514>=$C543,MIN(-(SUM($F543:U543)-$E543),($E543)*$D543),0)*V$512","v":0},{"$f":"IF(W$514>=$C543,MIN(-(SUM($F543:V543)-$E543),($E543)*$D543),0)*W$512","v":0},{"$f":"IF(X$514>=$C543,MIN(-(SUM($F543:W543)-$E543),($E543)*$D543),0)*X$512","v":0},{"$f":"IF(Y$514>=$C543,MIN(-(SUM($F543:X543)-$E543),($E543)*$D543),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C543,MIN(-(SUM($F543:Y543)-$E543),($E543)*$D543),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C543,MIN(-(SUM($F543:Z543)-$E543),($E543)*$D543),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C543,MIN(-(SUM($F543:AA543)-$E543),($E543)*$D543),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C543,MIN(-(SUM($F543:AB543)-$E543),($E543)*$D543),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C543,MIN(-(SUM($F543:AC543)-$E543),($E543)*$D543),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C543,MIN(-(SUM($F543:AD543)-$E543),($E543)*$D543),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C543,MIN(-(SUM($F543:AE543)-$E543),($E543)*$D543),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C543,MIN(-(SUM($F543:AF543)-$E543),($E543)*$D543),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C543,MIN(-(SUM($F543:AG543)-$E543),($E543)*$D543),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C543,MIN(-(SUM($F543:AH543)-$E543),($E543)*$D543),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C543,MIN(-(SUM($F543:AI543)-$E543),($E543)*$D543),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C543,MIN(-(SUM($F543:AJ543)-$E543),($E543)*$D543),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C543,MIN(-(SUM($F543:AK543)-$E543),($E543)*$D543),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C543,MIN(-(SUM($F543:AL543)-$E543),($E543)*$D543),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C543,MIN(-(SUM($F543:AM543)-$E543),($E543)*$D543),0)*AN$512","v":0}]
[null,null,26,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C544,MIN(-(SUM(F544:$F544)-$E544),($E544)*$D544),0)*G$512","v":0},{"$f":"IF(H$514>=$C544,MIN(-(SUM($F544:G544)-$E544),($E544)*$D544),0)*H$512","v":0},{"$f":"IF(I$514>=$C544,MIN(-(SUM($F544:H544)-$E544),($E544)*$D544),0)*I$512","v":0},{"$f":"IF(J$514>=$C544,MIN(-(SUM($F544:I544)-$E544),($E544)*$D544),0)*J$512","v":0},{"$f":"IF(K$514>=$C544,MIN(-(SUM($F544:J544)-$E544),($E544)*$D544),0)*K$512","v":0},{"$f":"IF(L$514>=$C544,MIN(-(SUM($F544:K544)-$E544),($E544)*$D544),0)*L$512","v":0},{"$f":"IF(M$514>=$C544,MIN(-(SUM($F544:L544)-$E544),($E544)*$D544),0)*M$512","v":0},{"$f":"IF(N$514>=$C544,MIN(-(SUM($F544:M544)-$E544),($E544)*$D544),0)*N$512","v":0},{"$f":"IF(O$514>=$C544,MIN(-(SUM($F544:N544)-$E544),($E544)*$D544),0)*O$512","v":0},{"$f":"IF(P$514>=$C544,MIN(-(SUM($F544:O544)-$E544),($E544)*$D544),0)*P$512","v":0},{"$f":"IF(Q$514>=$C544,MIN(-(SUM($F544:P544)-$E544),($E544)*$D544),0)*Q$512","v":0},{"$f":"IF(R$514>=$C544,MIN(-(SUM($F544:Q544)-$E544),($E544)*$D544),0)*R$512","v":0},{"$f":"IF(S$514>=$C544,MIN(-(SUM($F544:R544)-$E544),($E544)*$D544),0)*S$512","v":0},{"$f":"IF(T$514>=$C544,MIN(-(SUM($F544:S544)-$E544),($E544)*$D544),0)*T$512","v":0},{"$f":"IF(U$514>=$C544,MIN(-(SUM($F544:T544)-$E544),($E544)*$D544),0)*U$512","v":0},{"$f":"IF(V$514>=$C544,MIN(-(SUM($F544:U544)-$E544),($E544)*$D544),0)*V$512","v":0},{"$f":"IF(W$514>=$C544,MIN(-(SUM($F544:V544)-$E544),($E544)*$D544),0)*W$512","v":0},{"$f":"IF(X$514>=$C544,MIN(-(SUM($F544:W544)-$E544),($E544)*$D544),0)*X$512","v":0},{"$f":"IF(Y$514>=$C544,MIN(-(SUM($F544:X544)-$E544),($E544)*$D544),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C544,MIN(-(SUM($F544:Y544)-$E544),($E544)*$D544),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C544,MIN(-(SUM($F544:Z544)-$E544),($E544)*$D544),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C544,MIN(-(SUM($F544:AA544)-$E544),($E544)*$D544),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C544,MIN(-(SUM($F544:AB544)-$E544),($E544)*$D544),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C544,MIN(-(SUM($F544:AC544)-$E544),($E544)*$D544),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C544,MIN(-(SUM($F544:AD544)-$E544),($E544)*$D544),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C544,MIN(-(SUM($F544:AE544)-$E544),($E544)*$D544),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C544,MIN(-(SUM($F544:AF544)-$E544),($E544)*$D544),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C544,MIN(-(SUM($F544:AG544)-$E544),($E544)*$D544),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C544,MIN(-(SUM($F544:AH544)-$E544),($E544)*$D544),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C544,MIN(-(SUM($F544:AI544)-$E544),($E544)*$D544),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C544,MIN(-(SUM($F544:AJ544)-$E544),($E544)*$D544),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C544,MIN(-(SUM($F544:AK544)-$E544),($E544)*$D544),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C544,MIN(-(SUM($F544:AL544)-$E544),($E544)*$D544),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C544,MIN(-(SUM($F544:AM544)-$E544),($E544)*$D544),0)*AN$512","v":0}]
[null,null,27,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C545,MIN(-(SUM(F545:$F545)-$E545),($E545)*$D545),0)*G$512","v":0},{"$f":"IF(H$514>=$C545,MIN(-(SUM($F545:G545)-$E545),($E545)*$D545),0)*H$512","v":0},{"$f":"IF(I$514>=$C545,MIN(-(SUM($F545:H545)-$E545),($E545)*$D545),0)*I$512","v":0},{"$f":"IF(J$514>=$C545,MIN(-(SUM($F545:I545)-$E545),($E545)*$D545),0)*J$512","v":0},{"$f":"IF(K$514>=$C545,MIN(-(SUM($F545:J545)-$E545),($E545)*$D545),0)*K$512","v":0},{"$f":"IF(L$514>=$C545,MIN(-(SUM($F545:K545)-$E545),($E545)*$D545),0)*L$512","v":0},{"$f":"IF(M$514>=$C545,MIN(-(SUM($F545:L545)-$E545),($E545)*$D545),0)*M$512","v":0},{"$f":"IF(N$514>=$C545,MIN(-(SUM($F545:M545)-$E545),($E545)*$D545),0)*N$512","v":0},{"$f":"IF(O$514>=$C545,MIN(-(SUM($F545:N545)-$E545),($E545)*$D545),0)*O$512","v":0},{"$f":"IF(P$514>=$C545,MIN(-(SUM($F545:O545)-$E545),($E545)*$D545),0)*P$512","v":0},{"$f":"IF(Q$514>=$C545,MIN(-(SUM($F545:P545)-$E545),($E545)*$D545),0)*Q$512","v":0},{"$f":"IF(R$514>=$C545,MIN(-(SUM($F545:Q545)-$E545),($E545)*$D545),0)*R$512","v":0},{"$f":"IF(S$514>=$C545,MIN(-(SUM($F545:R545)-$E545),($E545)*$D545),0)*S$512","v":0},{"$f":"IF(T$514>=$C545,MIN(-(SUM($F545:S545)-$E545),($E545)*$D545),0)*T$512","v":0},{"$f":"IF(U$514>=$C545,MIN(-(SUM($F545:T545)-$E545),($E545)*$D545),0)*U$512","v":0},{"$f":"IF(V$514>=$C545,MIN(-(SUM($F545:U545)-$E545),($E545)*$D545),0)*V$512","v":0},{"$f":"IF(W$514>=$C545,MIN(-(SUM($F545:V545)-$E545),($E545)*$D545),0)*W$512","v":0},{"$f":"IF(X$514>=$C545,MIN(-(SUM($F545:W545)-$E545),($E545)*$D545),0)*X$512","v":0},{"$f":"IF(Y$514>=$C545,MIN(-(SUM($F545:X545)-$E545),($E545)*$D545),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C545,MIN(-(SUM($F545:Y545)-$E545),($E545)*$D545),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C545,MIN(-(SUM($F545:Z545)-$E545),($E545)*$D545),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C545,MIN(-(SUM($F545:AA545)-$E545),($E545)*$D545),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C545,MIN(-(SUM($F545:AB545)-$E545),($E545)*$D545),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C545,MIN(-(SUM($F545:AC545)-$E545),($E545)*$D545),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C545,MIN(-(SUM($F545:AD545)-$E545),($E545)*$D545),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C545,MIN(-(SUM($F545:AE545)-$E545),($E545)*$D545),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C545,MIN(-(SUM($F545:AF545)-$E545),($E545)*$D545),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C545,MIN(-(SUM($F545:AG545)-$E545),($E545)*$D545),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C545,MIN(-(SUM($F545:AH545)-$E545),($E545)*$D545),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C545,MIN(-(SUM($F545:AI545)-$E545),($E545)*$D545),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C545,MIN(-(SUM($F545:AJ545)-$E545),($E545)*$D545),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C545,MIN(-(SUM($F545:AK545)-$E545),($E545)*$D545),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C545,MIN(-(SUM($F545:AL545)-$E545),($E545)*$D545),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C545,MIN(-(SUM($F545:AM545)-$E545),($E545)*$D545),0)*AN$512","v":0}]
[null,null,28,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C546,MIN(-(SUM(F546:$F546)-$E546),($E546)*$D546),0)*G$512","v":0},{"$f":"IF(H$514>=$C546,MIN(-(SUM($F546:G546)-$E546),($E546)*$D546),0)*H$512","v":0},{"$f":"IF(I$514>=$C546,MIN(-(SUM($F546:H546)-$E546),($E546)*$D546),0)*I$512","v":0},{"$f":"IF(J$514>=$C546,MIN(-(SUM($F546:I546)-$E546),($E546)*$D546),0)*J$512","v":0},{"$f":"IF(K$514>=$C546,MIN(-(SUM($F546:J546)-$E546),($E546)*$D546),0)*K$512","v":0},{"$f":"IF(L$514>=$C546,MIN(-(SUM($F546:K546)-$E546),($E546)*$D546),0)*L$512","v":0},{"$f":"IF(M$514>=$C546,MIN(-(SUM($F546:L546)-$E546),($E546)*$D546),0)*M$512","v":0},{"$f":"IF(N$514>=$C546,MIN(-(SUM($F546:M546)-$E546),($E546)*$D546),0)*N$512","v":0},{"$f":"IF(O$514>=$C546,MIN(-(SUM($F546:N546)-$E546),($E546)*$D546),0)*O$512","v":0},{"$f":"IF(P$514>=$C546,MIN(-(SUM($F546:O546)-$E546),($E546)*$D546),0)*P$512","v":0},{"$f":"IF(Q$514>=$C546,MIN(-(SUM($F546:P546)-$E546),($E546)*$D546),0)*Q$512","v":0},{"$f":"IF(R$514>=$C546,MIN(-(SUM($F546:Q546)-$E546),($E546)*$D546),0)*R$512","v":0},{"$f":"IF(S$514>=$C546,MIN(-(SUM($F546:R546)-$E546),($E546)*$D546),0)*S$512","v":0},{"$f":"IF(T$514>=$C546,MIN(-(SUM($F546:S546)-$E546),($E546)*$D546),0)*T$512","v":0},{"$f":"IF(U$514>=$C546,MIN(-(SUM($F546:T546)-$E546),($E546)*$D546),0)*U$512","v":0},{"$f":"IF(V$514>=$C546,MIN(-(SUM($F546:U546)-$E546),($E546)*$D546),0)*V$512","v":0},{"$f":"IF(W$514>=$C546,MIN(-(SUM($F546:V546)-$E546),($E546)*$D546),0)*W$512","v":0},{"$f":"IF(X$514>=$C546,MIN(-(SUM($F546:W546)-$E546),($E546)*$D546),0)*X$512","v":0},{"$f":"IF(Y$514>=$C546,MIN(-(SUM($F546:X546)-$E546),($E546)*$D546),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C546,MIN(-(SUM($F546:Y546)-$E546),($E546)*$D546),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C546,MIN(-(SUM($F546:Z546)-$E546),($E546)*$D546),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C546,MIN(-(SUM($F546:AA546)-$E546),($E546)*$D546),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C546,MIN(-(SUM($F546:AB546)-$E546),($E546)*$D546),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C546,MIN(-(SUM($F546:AC546)-$E546),($E546)*$D546),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C546,MIN(-(SUM($F546:AD546)-$E546),($E546)*$D546),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C546,MIN(-(SUM($F546:AE546)-$E546),($E546)*$D546),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C546,MIN(-(SUM($F546:AF546)-$E546),($E546)*$D546),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C546,MIN(-(SUM($F546:AG546)-$E546),($E546)*$D546),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C546,MIN(-(SUM($F546:AH546)-$E546),($E546)*$D546),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C546,MIN(-(SUM($F546:AI546)-$E546),($E546)*$D546),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C546,MIN(-(SUM($F546:AJ546)-$E546),($E546)*$D546),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C546,MIN(-(SUM($F546:AK546)-$E546),($E546)*$D546),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C546,MIN(-(SUM($F546:AL546)-$E546),($E546)*$D546),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C546,MIN(-(SUM($F546:AM546)-$E546),($E546)*$D546),0)*AN$512","v":0}]
[null,null,29,{"$f":"Inputs!$D$264","v":0.2},5325.7,null,{"$f":"IF(G$514>=$C547,MIN(-(SUM(F547:$F547)-$E547),($E547)*$D547),0)*G$512","v":0},{"$f":"IF(H$514>=$C547,MIN(-(SUM($F547:G547)-$E547),($E547)*$D547),0)*H$512","v":0},{"$f":"IF(I$514>=$C547,MIN(-(SUM($F547:H547)-$E547),($E547)*$D547),0)*I$512","v":0},{"$f":"IF(J$514>=$C547,MIN(-(SUM($F547:I547)-$E547),($E547)*$D547),0)*J$512","v":0},{"$f":"IF(K$514>=$C547,MIN(-(SUM($F547:J547)-$E547),($E547)*$D547),0)*K$512","v":0},{"$f":"IF(L$514>=$C547,MIN(-(SUM($F547:K547)-$E547),($E547)*$D547),0)*L$512","v":0},{"$f":"IF(M$514>=$C547,MIN(-(SUM($F547:L547)-$E547),($E547)*$D547),0)*M$512","v":0},{"$f":"IF(N$514>=$C547,MIN(-(SUM($F547:M547)-$E547),($E547)*$D547),0)*N$512","v":0},{"$f":"IF(O$514>=$C547,MIN(-(SUM($F547:N547)-$E547),($E547)*$D547),0)*O$512","v":0},{"$f":"IF(P$514>=$C547,MIN(-(SUM($F547:O547)-$E547),($E547)*$D547),0)*P$512","v":0},{"$f":"IF(Q$514>=$C547,MIN(-(SUM($F547:P547)-$E547),($E547)*$D547),0)*Q$512","v":0},{"$f":"IF(R$514>=$C547,MIN(-(SUM($F547:Q547)-$E547),($E547)*$D547),0)*R$512","v":0},{"$f":"IF(S$514>=$C547,MIN(-(SUM($F547:R547)-$E547),($E547)*$D547),0)*S$512","v":0},{"$f":"IF(T$514>=$C547,MIN(-(SUM($F547:S547)-$E547),($E547)*$D547),0)*T$512","v":0},{"$f":"IF(U$514>=$C547,MIN(-(SUM($F547:T547)-$E547),($E547)*$D547),0)*U$512","v":0},{"$f":"IF(V$514>=$C547,MIN(-(SUM($F547:U547)-$E547),($E547)*$D547),0)*V$512","v":0},{"$f":"IF(W$514>=$C547,MIN(-(SUM($F547:V547)-$E547),($E547)*$D547),0)*W$512","v":0},{"$f":"IF(X$514>=$C547,MIN(-(SUM($F547:W547)-$E547),($E547)*$D547),0)*X$512","v":0},{"$f":"IF(Y$514>=$C547,MIN(-(SUM($F547:X547)-$E547),($E547)*$D547),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C547,MIN(-(SUM($F547:Y547)-$E547),($E547)*$D547),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C547,MIN(-(SUM($F547:Z547)-$E547),($E547)*$D547),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C547,MIN(-(SUM($F547:AA547)-$E547),($E547)*$D547),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C547,MIN(-(SUM($F547:AB547)-$E547),($E547)*$D547),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C547,MIN(-(SUM($F547:AC547)-$E547),($E547)*$D547),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C547,MIN(-(SUM($F547:AD547)-$E547),($E547)*$D547),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C547,MIN(-(SUM($F547:AE547)-$E547),($E547)*$D547),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C547,MIN(-(SUM($F547:AF547)-$E547),($E547)*$D547),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C547,MIN(-(SUM($F547:AG547)-$E547),($E547)*$D547),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C547,MIN(-(SUM($F547:AH547)-$E547),($E547)*$D547),0)*AI$512","v":1065.1400000000001},{"$f":"IF(AJ$514>=$C547,MIN(-(SUM($F547:AI547)-$E547),($E547)*$D547),0)*AJ$512","v":1065.1400000000001},{"$f":"IF(AK$514>=$C547,MIN(-(SUM($F547:AJ547)-$E547),($E547)*$D547),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C547,MIN(-(SUM($F547:AK547)-$E547),($E547)*$D547),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C547,MIN(-(SUM($F547:AL547)-$E547),($E547)*$D547),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C547,MIN(-(SUM($F547:AM547)-$E547),($E547)*$D547),0)*AN$512","v":0}]
[null,null,30,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C548,MIN(-(SUM(F548:$F548)-$E548),($E548)*$D548),0)*G$512","v":0},{"$f":"IF(H$514>=$C548,MIN(-(SUM($F548:G548)-$E548),($E548)*$D548),0)*H$512","v":0},{"$f":"IF(I$514>=$C548,MIN(-(SUM($F548:H548)-$E548),($E548)*$D548),0)*I$512","v":0},{"$f":"IF(J$514>=$C548,MIN(-(SUM($F548:I548)-$E548),($E548)*$D548),0)*J$512","v":0},{"$f":"IF(K$514>=$C548,MIN(-(SUM($F548:J548)-$E548),($E548)*$D548),0)*K$512","v":0},{"$f":"IF(L$514>=$C548,MIN(-(SUM($F548:K548)-$E548),($E548)*$D548),0)*L$512","v":0},{"$f":"IF(M$514>=$C548,MIN(-(SUM($F548:L548)-$E548),($E548)*$D548),0)*M$512","v":0},{"$f":"IF(N$514>=$C548,MIN(-(SUM($F548:M548)-$E548),($E548)*$D548),0)*N$512","v":0},{"$f":"IF(O$514>=$C548,MIN(-(SUM($F548:N548)-$E548),($E548)*$D548),0)*O$512","v":0},{"$f":"IF(P$514>=$C548,MIN(-(SUM($F548:O548)-$E548),($E548)*$D548),0)*P$512","v":0},{"$f":"IF(Q$514>=$C548,MIN(-(SUM($F548:P548)-$E548),($E548)*$D548),0)*Q$512","v":0},{"$f":"IF(R$514>=$C548,MIN(-(SUM($F548:Q548)-$E548),($E548)*$D548),0)*R$512","v":0},{"$f":"IF(S$514>=$C548,MIN(-(SUM($F548:R548)-$E548),($E548)*$D548),0)*S$512","v":0},{"$f":"IF(T$514>=$C548,MIN(-(SUM($F548:S548)-$E548),($E548)*$D548),0)*T$512","v":0},{"$f":"IF(U$514>=$C548,MIN(-(SUM($F548:T548)-$E548),($E548)*$D548),0)*U$512","v":0},{"$f":"IF(V$514>=$C548,MIN(-(SUM($F548:U548)-$E548),($E548)*$D548),0)*V$512","v":0},{"$f":"IF(W$514>=$C548,MIN(-(SUM($F548:V548)-$E548),($E548)*$D548),0)*W$512","v":0},{"$f":"IF(X$514>=$C548,MIN(-(SUM($F548:W548)-$E548),($E548)*$D548),0)*X$512","v":0},{"$f":"IF(Y$514>=$C548,MIN(-(SUM($F548:X548)-$E548),($E548)*$D548),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C548,MIN(-(SUM($F548:Y548)-$E548),($E548)*$D548),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C548,MIN(-(SUM($F548:Z548)-$E548),($E548)*$D548),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C548,MIN(-(SUM($F548:AA548)-$E548),($E548)*$D548),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C548,MIN(-(SUM($F548:AB548)-$E548),($E548)*$D548),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C548,MIN(-(SUM($F548:AC548)-$E548),($E548)*$D548),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C548,MIN(-(SUM($F548:AD548)-$E548),($E548)*$D548),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C548,MIN(-(SUM($F548:AE548)-$E548),($E548)*$D548),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C548,MIN(-(SUM($F548:AF548)-$E548),($E548)*$D548),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C548,MIN(-(SUM($F548:AG548)-$E548),($E548)*$D548),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C548,MIN(-(SUM($F548:AH548)-$E548),($E548)*$D548),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C548,MIN(-(SUM($F548:AI548)-$E548),($E548)*$D548),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C548,MIN(-(SUM($F548:AJ548)-$E548),($E548)*$D548),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C548,MIN(-(SUM($F548:AK548)-$E548),($E548)*$D548),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C548,MIN(-(SUM($F548:AL548)-$E548),($E548)*$D548),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C548,MIN(-(SUM($F548:AM548)-$E548),($E548)*$D548),0)*AN$512","v":0}]
[null,null,31,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C549,MIN(-(SUM(F549:$F549)-$E549),($E549)*$D549),0)*G$512","v":0},{"$f":"IF(H$514>=$C549,MIN(-(SUM($F549:G549)-$E549),($E549)*$D549),0)*H$512","v":0},{"$f":"IF(I$514>=$C549,MIN(-(SUM($F549:H549)-$E549),($E549)*$D549),0)*I$512","v":0},{"$f":"IF(J$514>=$C549,MIN(-(SUM($F549:I549)-$E549),($E549)*$D549),0)*J$512","v":0},{"$f":"IF(K$514>=$C549,MIN(-(SUM($F549:J549)-$E549),($E549)*$D549),0)*K$512","v":0},{"$f":"IF(L$514>=$C549,MIN(-(SUM($F549:K549)-$E549),($E549)*$D549),0)*L$512","v":0},{"$f":"IF(M$514>=$C549,MIN(-(SUM($F549:L549)-$E549),($E549)*$D549),0)*M$512","v":0},{"$f":"IF(N$514>=$C549,MIN(-(SUM($F549:M549)-$E549),($E549)*$D549),0)*N$512","v":0},{"$f":"IF(O$514>=$C549,MIN(-(SUM($F549:N549)-$E549),($E549)*$D549),0)*O$512","v":0},{"$f":"IF(P$514>=$C549,MIN(-(SUM($F549:O549)-$E549),($E549)*$D549),0)*P$512","v":0},{"$f":"IF(Q$514>=$C549,MIN(-(SUM($F549:P549)-$E549),($E549)*$D549),0)*Q$512","v":0},{"$f":"IF(R$514>=$C549,MIN(-(SUM($F549:Q549)-$E549),($E549)*$D549),0)*R$512","v":0},{"$f":"IF(S$514>=$C549,MIN(-(SUM($F549:R549)-$E549),($E549)*$D549),0)*S$512","v":0},{"$f":"IF(T$514>=$C549,MIN(-(SUM($F549:S549)-$E549),($E549)*$D549),0)*T$512","v":0},{"$f":"IF(U$514>=$C549,MIN(-(SUM($F549:T549)-$E549),($E549)*$D549),0)*U$512","v":0},{"$f":"IF(V$514>=$C549,MIN(-(SUM($F549:U549)-$E549),($E549)*$D549),0)*V$512","v":0},{"$f":"IF(W$514>=$C549,MIN(-(SUM($F549:V549)-$E549),($E549)*$D549),0)*W$512","v":0},{"$f":"IF(X$514>=$C549,MIN(-(SUM($F549:W549)-$E549),($E549)*$D549),0)*X$512","v":0},{"$f":"IF(Y$514>=$C549,MIN(-(SUM($F549:X549)-$E549),($E549)*$D549),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C549,MIN(-(SUM($F549:Y549)-$E549),($E549)*$D549),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C549,MIN(-(SUM($F549:Z549)-$E549),($E549)*$D549),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C549,MIN(-(SUM($F549:AA549)-$E549),($E549)*$D549),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C549,MIN(-(SUM($F549:AB549)-$E549),($E549)*$D549),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C549,MIN(-(SUM($F549:AC549)-$E549),($E549)*$D549),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C549,MIN(-(SUM($F549:AD549)-$E549),($E549)*$D549),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C549,MIN(-(SUM($F549:AE549)-$E549),($E549)*$D549),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C549,MIN(-(SUM($F549:AF549)-$E549),($E549)*$D549),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C549,MIN(-(SUM($F549:AG549)-$E549),($E549)*$D549),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C549,MIN(-(SUM($F549:AH549)-$E549),($E549)*$D549),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C549,MIN(-(SUM($F549:AI549)-$E549),($E549)*$D549),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C549,MIN(-(SUM($F549:AJ549)-$E549),($E549)*$D549),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C549,MIN(-(SUM($F549:AK549)-$E549),($E549)*$D549),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C549,MIN(-(SUM($F549:AL549)-$E549),($E549)*$D549),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C549,MIN(-(SUM($F549:AM549)-$E549),($E549)*$D549),0)*AN$512","v":0}]
[null,null,32,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C550,MIN(-(SUM(F550:$F550)-$E550),($E550)*$D550),0)*G$512","v":0},{"$f":"IF(H$514>=$C550,MIN(-(SUM($F550:G550)-$E550),($E550)*$D550),0)*H$512","v":0},{"$f":"IF(I$514>=$C550,MIN(-(SUM($F550:H550)-$E550),($E550)*$D550),0)*I$512","v":0},{"$f":"IF(J$514>=$C550,MIN(-(SUM($F550:I550)-$E550),($E550)*$D550),0)*J$512","v":0},{"$f":"IF(K$514>=$C550,MIN(-(SUM($F550:J550)-$E550),($E550)*$D550),0)*K$512","v":0},{"$f":"IF(L$514>=$C550,MIN(-(SUM($F550:K550)-$E550),($E550)*$D550),0)*L$512","v":0},{"$f":"IF(M$514>=$C550,MIN(-(SUM($F550:L550)-$E550),($E550)*$D550),0)*M$512","v":0},{"$f":"IF(N$514>=$C550,MIN(-(SUM($F550:M550)-$E550),($E550)*$D550),0)*N$512","v":0},{"$f":"IF(O$514>=$C550,MIN(-(SUM($F550:N550)-$E550),($E550)*$D550),0)*O$512","v":0},{"$f":"IF(P$514>=$C550,MIN(-(SUM($F550:O550)-$E550),($E550)*$D550),0)*P$512","v":0},{"$f":"IF(Q$514>=$C550,MIN(-(SUM($F550:P550)-$E550),($E550)*$D550),0)*Q$512","v":0},{"$f":"IF(R$514>=$C550,MIN(-(SUM($F550:Q550)-$E550),($E550)*$D550),0)*R$512","v":0},{"$f":"IF(S$514>=$C550,MIN(-(SUM($F550:R550)-$E550),($E550)*$D550),0)*S$512","v":0},{"$f":"IF(T$514>=$C550,MIN(-(SUM($F550:S550)-$E550),($E550)*$D550),0)*T$512","v":0},{"$f":"IF(U$514>=$C550,MIN(-(SUM($F550:T550)-$E550),($E550)*$D550),0)*U$512","v":0},{"$f":"IF(V$514>=$C550,MIN(-(SUM($F550:U550)-$E550),($E550)*$D550),0)*V$512","v":0},{"$f":"IF(W$514>=$C550,MIN(-(SUM($F550:V550)-$E550),($E550)*$D550),0)*W$512","v":0},{"$f":"IF(X$514>=$C550,MIN(-(SUM($F550:W550)-$E550),($E550)*$D550),0)*X$512","v":0},{"$f":"IF(Y$514>=$C550,MIN(-(SUM($F550:X550)-$E550),($E550)*$D550),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C550,MIN(-(SUM($F550:Y550)-$E550),($E550)*$D550),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C550,MIN(-(SUM($F550:Z550)-$E550),($E550)*$D550),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C550,MIN(-(SUM($F550:AA550)-$E550),($E550)*$D550),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C550,MIN(-(SUM($F550:AB550)-$E550),($E550)*$D550),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C550,MIN(-(SUM($F550:AC550)-$E550),($E550)*$D550),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C550,MIN(-(SUM($F550:AD550)-$E550),($E550)*$D550),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C550,MIN(-(SUM($F550:AE550)-$E550),($E550)*$D550),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C550,MIN(-(SUM($F550:AF550)-$E550),($E550)*$D550),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C550,MIN(-(SUM($F550:AG550)-$E550),($E550)*$D550),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C550,MIN(-(SUM($F550:AH550)-$E550),($E550)*$D550),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C550,MIN(-(SUM($F550:AI550)-$E550),($E550)*$D550),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C550,MIN(-(SUM($F550:AJ550)-$E550),($E550)*$D550),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C550,MIN(-(SUM($F550:AK550)-$E550),($E550)*$D550),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C550,MIN(-(SUM($F550:AL550)-$E550),($E550)*$D550),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C550,MIN(-(SUM($F550:AM550)-$E550),($E550)*$D550),0)*AN$512","v":0}]
[null,null,33,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C551,MIN(-(SUM(F551:$F551)-$E551),($E551)*$D551),0)*G$512","v":0},{"$f":"IF(H$514>=$C551,MIN(-(SUM($F551:G551)-$E551),($E551)*$D551),0)*H$512","v":0},{"$f":"IF(I$514>=$C551,MIN(-(SUM($F551:H551)-$E551),($E551)*$D551),0)*I$512","v":0},{"$f":"IF(J$514>=$C551,MIN(-(SUM($F551:I551)-$E551),($E551)*$D551),0)*J$512","v":0},{"$f":"IF(K$514>=$C551,MIN(-(SUM($F551:J551)-$E551),($E551)*$D551),0)*K$512","v":0},{"$f":"IF(L$514>=$C551,MIN(-(SUM($F551:K551)-$E551),($E551)*$D551),0)*L$512","v":0},{"$f":"IF(M$514>=$C551,MIN(-(SUM($F551:L551)-$E551),($E551)*$D551),0)*M$512","v":0},{"$f":"IF(N$514>=$C551,MIN(-(SUM($F551:M551)-$E551),($E551)*$D551),0)*N$512","v":0},{"$f":"IF(O$514>=$C551,MIN(-(SUM($F551:N551)-$E551),($E551)*$D551),0)*O$512","v":0},{"$f":"IF(P$514>=$C551,MIN(-(SUM($F551:O551)-$E551),($E551)*$D551),0)*P$512","v":0},{"$f":"IF(Q$514>=$C551,MIN(-(SUM($F551:P551)-$E551),($E551)*$D551),0)*Q$512","v":0},{"$f":"IF(R$514>=$C551,MIN(-(SUM($F551:Q551)-$E551),($E551)*$D551),0)*R$512","v":0},{"$f":"IF(S$514>=$C551,MIN(-(SUM($F551:R551)-$E551),($E551)*$D551),0)*S$512","v":0},{"$f":"IF(T$514>=$C551,MIN(-(SUM($F551:S551)-$E551),($E551)*$D551),0)*T$512","v":0},{"$f":"IF(U$514>=$C551,MIN(-(SUM($F551:T551)-$E551),($E551)*$D551),0)*U$512","v":0},{"$f":"IF(V$514>=$C551,MIN(-(SUM($F551:U551)-$E551),($E551)*$D551),0)*V$512","v":0},{"$f":"IF(W$514>=$C551,MIN(-(SUM($F551:V551)-$E551),($E551)*$D551),0)*W$512","v":0},{"$f":"IF(X$514>=$C551,MIN(-(SUM($F551:W551)-$E551),($E551)*$D551),0)*X$512","v":0},{"$f":"IF(Y$514>=$C551,MIN(-(SUM($F551:X551)-$E551),($E551)*$D551),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C551,MIN(-(SUM($F551:Y551)-$E551),($E551)*$D551),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C551,MIN(-(SUM($F551:Z551)-$E551),($E551)*$D551),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C551,MIN(-(SUM($F551:AA551)-$E551),($E551)*$D551),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C551,MIN(-(SUM($F551:AB551)-$E551),($E551)*$D551),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C551,MIN(-(SUM($F551:AC551)-$E551),($E551)*$D551),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C551,MIN(-(SUM($F551:AD551)-$E551),($E551)*$D551),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C551,MIN(-(SUM($F551:AE551)-$E551),($E551)*$D551),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C551,MIN(-(SUM($F551:AF551)-$E551),($E551)*$D551),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C551,MIN(-(SUM($F551:AG551)-$E551),($E551)*$D551),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C551,MIN(-(SUM($F551:AH551)-$E551),($E551)*$D551),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C551,MIN(-(SUM($F551:AI551)-$E551),($E551)*$D551),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C551,MIN(-(SUM($F551:AJ551)-$E551),($E551)*$D551),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C551,MIN(-(SUM($F551:AK551)-$E551),($E551)*$D551),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C551,MIN(-(SUM($F551:AL551)-$E551),($E551)*$D551),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C551,MIN(-(SUM($F551:AM551)-$E551),($E551)*$D551),0)*AN$512","v":0}]
[null,null,34,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C552,MIN(-(SUM(F552:$F552)-$E552),($E552)*$D552),0)*G$512","v":0},{"$f":"IF(H$514>=$C552,MIN(-(SUM($F552:G552)-$E552),($E552)*$D552),0)*H$512","v":0},{"$f":"IF(I$514>=$C552,MIN(-(SUM($F552:H552)-$E552),($E552)*$D552),0)*I$512","v":0},{"$f":"IF(J$514>=$C552,MIN(-(SUM($F552:I552)-$E552),($E552)*$D552),0)*J$512","v":0},{"$f":"IF(K$514>=$C552,MIN(-(SUM($F552:J552)-$E552),($E552)*$D552),0)*K$512","v":0},{"$f":"IF(L$514>=$C552,MIN(-(SUM($F552:K552)-$E552),($E552)*$D552),0)*L$512","v":0},{"$f":"IF(M$514>=$C552,MIN(-(SUM($F552:L552)-$E552),($E552)*$D552),0)*M$512","v":0},{"$f":"IF(N$514>=$C552,MIN(-(SUM($F552:M552)-$E552),($E552)*$D552),0)*N$512","v":0},{"$f":"IF(O$514>=$C552,MIN(-(SUM($F552:N552)-$E552),($E552)*$D552),0)*O$512","v":0},{"$f":"IF(P$514>=$C552,MIN(-(SUM($F552:O552)-$E552),($E552)*$D552),0)*P$512","v":0},{"$f":"IF(Q$514>=$C552,MIN(-(SUM($F552:P552)-$E552),($E552)*$D552),0)*Q$512","v":0},{"$f":"IF(R$514>=$C552,MIN(-(SUM($F552:Q552)-$E552),($E552)*$D552),0)*R$512","v":0},{"$f":"IF(S$514>=$C552,MIN(-(SUM($F552:R552)-$E552),($E552)*$D552),0)*S$512","v":0},{"$f":"IF(T$514>=$C552,MIN(-(SUM($F552:S552)-$E552),($E552)*$D552),0)*T$512","v":0},{"$f":"IF(U$514>=$C552,MIN(-(SUM($F552:T552)-$E552),($E552)*$D552),0)*U$512","v":0},{"$f":"IF(V$514>=$C552,MIN(-(SUM($F552:U552)-$E552),($E552)*$D552),0)*V$512","v":0},{"$f":"IF(W$514>=$C552,MIN(-(SUM($F552:V552)-$E552),($E552)*$D552),0)*W$512","v":0},{"$f":"IF(X$514>=$C552,MIN(-(SUM($F552:W552)-$E552),($E552)*$D552),0)*X$512","v":0},{"$f":"IF(Y$514>=$C552,MIN(-(SUM($F552:X552)-$E552),($E552)*$D552),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C552,MIN(-(SUM($F552:Y552)-$E552),($E552)*$D552),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C552,MIN(-(SUM($F552:Z552)-$E552),($E552)*$D552),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C552,MIN(-(SUM($F552:AA552)-$E552),($E552)*$D552),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C552,MIN(-(SUM($F552:AB552)-$E552),($E552)*$D552),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C552,MIN(-(SUM($F552:AC552)-$E552),($E552)*$D552),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C552,MIN(-(SUM($F552:AD552)-$E552),($E552)*$D552),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C552,MIN(-(SUM($F552:AE552)-$E552),($E552)*$D552),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C552,MIN(-(SUM($F552:AF552)-$E552),($E552)*$D552),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C552,MIN(-(SUM($F552:AG552)-$E552),($E552)*$D552),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C552,MIN(-(SUM($F552:AH552)-$E552),($E552)*$D552),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C552,MIN(-(SUM($F552:AI552)-$E552),($E552)*$D552),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C552,MIN(-(SUM($F552:AJ552)-$E552),($E552)*$D552),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C552,MIN(-(SUM($F552:AK552)-$E552),($E552)*$D552),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C552,MIN(-(SUM($F552:AL552)-$E552),($E552)*$D552),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C552,MIN(-(SUM($F552:AM552)-$E552),($E552)*$D552),0)*AN$512","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G519:G552)","v":1071.7360000000001},{"$f":"SUM(H519:H552)","v":1071.7360000000001},{"$f":"SUM(I519:I552)","v":1071.7360000000001},{"$f":"SUM(J519:J552)","v":1071.7360000000001},{"$f":"SUM(K519:K552)","v":1071.7359999999999},{"$f":"SUM(L519:L552)","v":0},{"$f":"SUM(M519:M552)","v":0},{"$f":"SUM(N519:N552)","v":1065.1400000000001},{"$f":"SUM(O519:O552)","v":1065.1400000000001},{"$f":"SUM(P519:P552)","v":1065.1400000000001},{"$f":"SUM(Q519:Q552)","v":1071.7360000000001},{"$f":"SUM(R519:R552)","v":1071.7359999999994},{"$f":"SUM(S519:S552)","v":6.5960000000000001},{"$f":"SUM(T519:T552)","v":6.5960000000000001},{"$f":"SUM(U519:U552)","v":1071.7360000000001},{"$f":"SUM(V519:V552)","v":1065.1400000000001},{"$f":"SUM(W519:W552)","v":1065.1400000000001},{"$f":"SUM(X519:X552)","v":1065.1400000000001},{"$f":"SUM(Y519:Y552)","v":1065.1399999999994},{"$f":"SUM(Z519:Z552)","v":0},{"$f":"SUM(AA519:AA552)","v":6.5960000000000001},{"$f":"SUM(AB519:AB552)","v":1071.7360000000001},{"$f":"SUM(AC519:AC552)","v":1071.7360000000001},{"$f":"SUM(AD519:AD552)","v":1071.7360000000001},{"$f":"SUM(AE519:AE552)","v":1071.7360000000001},{"$f":"SUM(AF519:AF552)","v":1065.1399999999994},{"$f":"SUM(AG519:AG552)","v":0},{"$f":"SUM(AH519:AH552)","v":0},{"$f":"SUM(AI519:AI552)","v":1065.1400000000001},{"$f":"SUM(AJ519:AJ552)","v":1065.1400000000001},{"$f":"SUM(AK519:AK552)","v":0},{"$f":"SUM(AL519:AL552)","v":0},{"$f":"SUM(AM519:AM552)","v":0},{"$f":"SUM(AN519:AN552)","v":0}]
[]
[null,null,"Residual",null,null,null,{"$f":"G506*$D$516","v":1607.604},{"$f":"H506*$D$516","v":0},0,0,0,0,0,1597.7099999999998,0,0,9.8939999999999984,0,0,0,1597.7099999999998,0,0,0,0,0,9.8939999999999984,1597.7099999999998,0,0,0,0,0,0,1597.7099999999998,0,0,0,0,0]
[]
[null,null,"Equipamentos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Equipamentos divisível (b/f)",null,"$ 000s",null,{"$f":"F564","v":0},45.220799999999997,46.413399999999996,273.73418080000005,265.24303160000005,259.70048240000006,247.74793320000006,238.87218400000009,232.94503480000009,220.60788560000009,211.34753640000011,205.0357872000001,192.3140380000001,182.66908880000011,175.97273960000012,162.86639040000014,152.83684120000015,145.75589200000016,132.26494280000017,121.85079360000019,114.3852444000002,100.50969520000021,89.71094600000022,81.86079680000023,67.600647600000244,56.417298400000249,50.06674920000026,37.434400000000267,37.434400000000267,40.511200000000265,37.434400000000267,37.434400000000267,37.434400000000267,37.434400000000267]
[null,null,"CAPEX de Equipamentos",null,"$ 000s",{"$f":"SUM(G562:AN562)","v":375.73373000000009},{"$f":"G429","v":47.104999999999997},3.2050000000000001,238.88873000000001,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,{"$f":"AK429","v":0},0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G563:AN563)","v":-338.29932999999977},{"$f":"-G609","v":-1.8841999999999999},-2.0124,-11.567949199999999,-11.696149199999999,-11.952549199999998,-11.952549199999998,-12.080749199999998,-12.337149199999997,-12.337149199999997,-12.465349199999997,-12.721749199999996,-12.721749199999996,-12.849949199999996,-13.106349199999995,-13.106349199999995,-13.234549199999995,-13.490949199999994,-13.490949199999994,-13.619149199999994,-13.875549199999993,-13.875549199999993,-14.003749199999993,-14.260149199999992,-14.260149199999992,-14.388349199999992,-12.760549199999989,-12.632349199999991,-3.2049999999999996,-3.3331999999999988,-3.0768000000000009,0,0,0,0]
[null,null,"Imobilizado Equipamentos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G561:G563)","v":45.220799999999997},46.413399999999996,273.73418080000005,265.24303160000005,259.70048240000006,247.74793320000006,238.87218400000009,232.94503480000009,220.60788560000009,211.34753640000011,205.0357872000001,192.3140380000001,182.66908880000011,175.97273960000012,162.86639040000014,152.83684120000015,145.75589200000016,132.26494280000017,121.85079360000019,114.3852444000002,100.50969520000021,89.71094600000022,81.86079680000023,67.600647600000244,56.417298400000249,50.06674920000026,37.434400000000267,37.434400000000267,40.511200000000265,37.434400000000267,37.434400000000267,37.434400000000267,37.434400000000267,37.434400000000267]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!E265","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX","Res."]
[null,null,{"$f":"TRANSPOSE(G570:AN570)","v":1},{"$f":"Inputs!$D$265","v":0.04},{"$f":"TRANSPOSE(G562:AN562)","v":47.104999999999997},{"$f":"E575*D572","v":0},{"$f":"IF(G$570>=$C575,MIN(-(SUM(F575:$F575)-$E575),($E575*(1-$D$572))*$D575),0)*G$568","v":1.8841999999999999},{"$f":"IF(H$570>=$C575,MIN(-(SUM($F575:G575)-$E575),($E575*(1-$D$572))*$D575),0)*H$568","v":1.8841999999999999},{"$f":"IF(I$570>=$C575,MIN(-(SUM($F575:H575)-$E575),($E575*(1-$D$572))*$D575),0)*I$568","v":1.8841999999999999},{"$f":"IF(J$570>=$C575,MIN(-(SUM($F575:I575)-$E575),($E575*(1-$D$572))*$D575),0)*J$568","v":1.8841999999999999},{"$f":"IF(K$570>=$C575,MIN(-(SUM($F575:J575)-$E575),($E575*(1-$D$572))*$D575),0)*K$568","v":1.8841999999999999},{"$f":"IF(L$570>=$C575,MIN(-(SUM($F575:K575)-$E575),($E575*(1-$D$572))*$D575),0)*L$568","v":1.8841999999999999},{"$f":"IF(M$570>=$C575,MIN(-(SUM($F575:L575)-$E575),($E575*(1-$D$572))*$D575),0)*M$568","v":1.8841999999999999},{"$f":"IF(N$570>=$C575,MIN(-(SUM($F575:M575)-$E575),($E575*(1-$D$572))*$D575),0)*N$568","v":1.8841999999999999},{"$f":"IF(O$570>=$C575,MIN(-(SUM($F575:N575)-$E575),($E575*(1-$D$572))*$D575),0)*O$568","v":1.8841999999999999},{"$f":"IF(P$570>=$C575,MIN(-(SUM($F575:O575)-$E575),($E575*(1-$D$572))*$D575),0)*P$568","v":1.8841999999999999},{"$f":"IF(Q$570>=$C575,MIN(-(SUM($F575:P575)-$E575),($E575*(1-$D$572))*$D575),0)*Q$568","v":1.8841999999999999},{"$f":"IF(R$570>=$C575,MIN(-(SUM($F575:Q575)-$E575),($E575*(1-$D$572))*$D575),0)*R$568","v":1.8841999999999999},{"$f":"IF(S$570>=$C575,MIN(-(SUM($F575:R575)-$E575),($E575*(1-$D$572))*$D575),0)*S$568","v":1.8841999999999999},{"$f":"IF(T$570>=$C575,MIN(-(SUM($F575:S575)-$E575),($E575*(1-$D$572))*$D575),0)*T$568","v":1.8841999999999999},{"$f":"IF(U$570>=$C575,MIN(-(SUM($F575:T575)-$E575),($E575*(1-$D$572))*$D575),0)*U$568","v":1.8841999999999999},{"$f":"IF(V$570>=$C575,MIN(-(SUM($F575:U575)-$E575),($E575*(1-$D$572))*$D575),0)*V$568","v":1.8841999999999999},{"$f":"IF(W$570>=$C575,MIN(-(SUM($F575:V575)-$E575),($E575*(1-$D$572))*$D575),0)*W$568","v":1.8841999999999999},{"$f":"IF(X$570>=$C575,MIN(-(SUM($F575:W575)-$E575),($E575*(1-$D$572))*$D575),0)*X$568","v":1.8841999999999999},{"$f":"IF(Y$570>=$C575,MIN(-(SUM($F575:X575)-$E575),($E575*(1-$D$572))*$D575),0)*Y$568","v":1.8841999999999999},{"$f":"IF(Z$570>=$C575,MIN(-(SUM($F575:Y575)-$E575),($E575*(1-$D$572))*$D575),0)*Z$568","v":1.8841999999999999},{"$f":"IF(AA$570>=$C575,MIN(-(SUM($F575:Z575)-$E575),($E575*(1-$D$572))*$D575),0)*AA$568","v":1.8841999999999999},{"$f":"IF(AB$570>=$C575,MIN(-(SUM($F575:AA575)-$E575),($E575*(1-$D$572))*$D575),0)*AB$568","v":1.8841999999999999},{"$f":"IF(AC$570>=$C575,MIN(-(SUM($F575:AB575)-$E575),($E575*(1-$D$572))*$D575),0)*AC$568","v":1.8841999999999999},{"$f":"IF(AD$570>=$C575,MIN(-(SUM($F575:AC575)-$E575),($E575*(1-$D$572))*$D575),0)*AD$568","v":1.8841999999999999},{"$f":"IF(AE$570>=$C575,MIN(-(SUM($F575:AD575)-$E575),($E575*(1-$D$572))*$D575),0)*AE$568","v":1.8841999999999999},{"$f":"IF(AF$570>=$C575,MIN(-(SUM($F575:AE575)-$E575),($E575*(1-$D$572))*$D575),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C575,MIN(-(SUM($F575:AF575)-$E575),($E575*(1-$D$572))*$D575),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C575,MIN(-(SUM($F575:AG575)-$E575),($E575*(1-$D$572))*$D575),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C575,MIN(-(SUM($F575:AH575)-$E575),($E575*(1-$D$572))*$D575),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C575,MIN(-(SUM($F575:AI575)-$E575),($E575*(1-$D$572))*$D575),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C575,MIN(-(SUM($F575:AJ575)-$E575),($E575*(1-$D$572))*$D575),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C575,MIN(-(SUM($F575:AK575)-$E575),($E575*(1-$D$572))*$D575),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C575,MIN(-(SUM($F575:AL575)-$E575),($E575*(1-$D$572))*$D575),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C575,MIN(-(SUM($F575:AM575)-$E575),($E575*(1-$D$572))*$D575),0)*AN$568","v":0}]
[null,null,2,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E576*D572","v":0},{"$f":"IF(G$570>=$C576,MIN(-(SUM(F576:$F576)-$E576),($E576*(1-$D$572))*$D576),0)*G$568","v":0},{"$f":"IF(H$570>=$C576,MIN(-(SUM($F576:G576)-$E576),($E576*(1-$D$572))*$D576),0)*H$568","v":0.12820000000000001},{"$f":"IF(I$570>=$C576,MIN(-(SUM($F576:H576)-$E576),($E576*(1-$D$572))*$D576),0)*I$568","v":0.12820000000000001},{"$f":"IF(J$570>=$C576,MIN(-(SUM($F576:I576)-$E576),($E576*(1-$D$572))*$D576),0)*J$568","v":0.12820000000000001},{"$f":"IF(K$570>=$C576,MIN(-(SUM($F576:J576)-$E576),($E576*(1-$D$572))*$D576),0)*K$568","v":0.12820000000000001},{"$f":"IF(L$570>=$C576,MIN(-(SUM($F576:K576)-$E576),($E576*(1-$D$572))*$D576),0)*L$568","v":0.12820000000000001},{"$f":"IF(M$570>=$C576,MIN(-(SUM($F576:L576)-$E576),($E576*(1-$D$572))*$D576),0)*M$568","v":0.12820000000000001},{"$f":"IF(N$570>=$C576,MIN(-(SUM($F576:M576)-$E576),($E576*(1-$D$572))*$D576),0)*N$568","v":0.12820000000000001},{"$f":"IF(O$570>=$C576,MIN(-(SUM($F576:N576)-$E576),($E576*(1-$D$572))*$D576),0)*O$568","v":0.12820000000000001},{"$f":"IF(P$570>=$C576,MIN(-(SUM($F576:O576)-$E576),($E576*(1-$D$572))*$D576),0)*P$568","v":0.12820000000000001},{"$f":"IF(Q$570>=$C576,MIN(-(SUM($F576:P576)-$E576),($E576*(1-$D$572))*$D576),0)*Q$568","v":0.12820000000000001},{"$f":"IF(R$570>=$C576,MIN(-(SUM($F576:Q576)-$E576),($E576*(1-$D$572))*$D576),0)*R$568","v":0.12820000000000001},{"$f":"IF(S$570>=$C576,MIN(-(SUM($F576:R576)-$E576),($E576*(1-$D$572))*$D576),0)*S$568","v":0.12820000000000001},{"$f":"IF(T$570>=$C576,MIN(-(SUM($F576:S576)-$E576),($E576*(1-$D$572))*$D576),0)*T$568","v":0.12820000000000001},{"$f":"IF(U$570>=$C576,MIN(-(SUM($F576:T576)-$E576),($E576*(1-$D$572))*$D576),0)*U$568","v":0.12820000000000001},{"$f":"IF(V$570>=$C576,MIN(-(SUM($F576:U576)-$E576),($E576*(1-$D$572))*$D576),0)*V$568","v":0.12820000000000001},{"$f":"IF(W$570>=$C576,MIN(-(SUM($F576:V576)-$E576),($E576*(1-$D$572))*$D576),0)*W$568","v":0.12820000000000001},{"$f":"IF(X$570>=$C576,MIN(-(SUM($F576:W576)-$E576),($E576*(1-$D$572))*$D576),0)*X$568","v":0.12820000000000001},{"$f":"IF(Y$570>=$C576,MIN(-(SUM($F576:X576)-$E576),($E576*(1-$D$572))*$D576),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C576,MIN(-(SUM($F576:Y576)-$E576),($E576*(1-$D$572))*$D576),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C576,MIN(-(SUM($F576:Z576)-$E576),($E576*(1-$D$572))*$D576),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C576,MIN(-(SUM($F576:AA576)-$E576),($E576*(1-$D$572))*$D576),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C576,MIN(-(SUM($F576:AB576)-$E576),($E576*(1-$D$572))*$D576),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C576,MIN(-(SUM($F576:AC576)-$E576),($E576*(1-$D$572))*$D576),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C576,MIN(-(SUM($F576:AD576)-$E576),($E576*(1-$D$572))*$D576),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C576,MIN(-(SUM($F576:AE576)-$E576),($E576*(1-$D$572))*$D576),0)*AF$568","v":0.12819999999999876},{"$f":"IF(AG$570>=$C576,MIN(-(SUM($F576:AF576)-$E576),($E576*(1-$D$572))*$D576),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C576,MIN(-(SUM($F576:AG576)-$E576),($E576*(1-$D$572))*$D576),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C576,MIN(-(SUM($F576:AH576)-$E576),($E576*(1-$D$572))*$D576),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C576,MIN(-(SUM($F576:AI576)-$E576),($E576*(1-$D$572))*$D576),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C576,MIN(-(SUM($F576:AJ576)-$E576),($E576*(1-$D$572))*$D576),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C576,MIN(-(SUM($F576:AK576)-$E576),($E576*(1-$D$572))*$D576),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C576,MIN(-(SUM($F576:AL576)-$E576),($E576*(1-$D$572))*$D576),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C576,MIN(-(SUM($F576:AM576)-$E576),($E576*(1-$D$572))*$D576),0)*AN$568","v":0}]
[null,null,3,{"$f":"Inputs!$D$265","v":0.04},238.88873000000001,{"$f":"E577*D572","v":0},{"$f":"IF(G$570>=$C577,MIN(-(SUM(F577:$F577)-$E577),($E577*(1-$D$572))*$D577),0)*G$568","v":0},{"$f":"IF(H$570>=$C577,MIN(-(SUM($F577:G577)-$E577),($E577*(1-$D$572))*$D577),0)*H$568","v":0},{"$f":"IF(I$570>=$C577,MIN(-(SUM($F577:H577)-$E577),($E577*(1-$D$572))*$D577),0)*I$568","v":9.5555491999999997},{"$f":"IF(J$570>=$C577,MIN(-(SUM($F577:I577)-$E577),($E577*(1-$D$572))*$D577),0)*J$568","v":9.5555491999999997},{"$f":"IF(K$570>=$C577,MIN(-(SUM($F577:J577)-$E577),($E577*(1-$D$572))*$D577),0)*K$568","v":9.5555491999999997},{"$f":"IF(L$570>=$C577,MIN(-(SUM($F577:K577)-$E577),($E577*(1-$D$572))*$D577),0)*L$568","v":9.5555491999999997},{"$f":"IF(M$570>=$C577,MIN(-(SUM($F577:L577)-$E577),($E577*(1-$D$572))*$D577),0)*M$568","v":9.5555491999999997},{"$f":"IF(N$570>=$C577,MIN(-(SUM($F577:M577)-$E577),($E577*(1-$D$572))*$D577),0)*N$568","v":9.5555491999999997},{"$f":"IF(O$570>=$C577,MIN(-(SUM($F577:N577)-$E577),($E577*(1-$D$572))*$D577),0)*O$568","v":9.5555491999999997},{"$f":"IF(P$570>=$C577,MIN(-(SUM($F577:O577)-$E577),($E577*(1-$D$572))*$D577),0)*P$568","v":9.5555491999999997},{"$f":"IF(Q$570>=$C577,MIN(-(SUM($F577:P577)-$E577),($E577*(1-$D$572))*$D577),0)*Q$568","v":9.5555491999999997},{"$f":"IF(R$570>=$C577,MIN(-(SUM($F577:Q577)-$E577),($E577*(1-$D$572))*$D577),0)*R$568","v":9.5555491999999997},{"$f":"IF(S$570>=$C577,MIN(-(SUM($F577:R577)-$E577),($E577*(1-$D$572))*$D577),0)*S$568","v":9.5555491999999997},{"$f":"IF(T$570>=$C577,MIN(-(SUM($F577:S577)-$E577),($E577*(1-$D$572))*$D577),0)*T$568","v":9.5555491999999997},{"$f":"IF(U$570>=$C577,MIN(-(SUM($F577:T577)-$E577),($E577*(1-$D$572))*$D577),0)*U$568","v":9.5555491999999997},{"$f":"IF(V$570>=$C577,MIN(-(SUM($F577:U577)-$E577),($E577*(1-$D$572))*$D577),0)*V$568","v":9.5555491999999997},{"$f":"IF(W$570>=$C577,MIN(-(SUM($F577:V577)-$E577),($E577*(1-$D$572))*$D577),0)*W$568","v":9.5555491999999997},{"$f":"IF(X$570>=$C577,MIN(-(SUM($F577:W577)-$E577),($E577*(1-$D$572))*$D577),0)*X$568","v":9.5555491999999997},{"$f":"IF(Y$570>=$C577,MIN(-(SUM($F577:X577)-$E577),($E577*(1-$D$572))*$D577),0)*Y$568","v":9.5555491999999997},{"$f":"IF(Z$570>=$C577,MIN(-(SUM($F577:Y577)-$E577),($E577*(1-$D$572))*$D577),0)*Z$568","v":9.5555491999999997},{"$f":"IF(AA$570>=$C577,MIN(-(SUM($F577:Z577)-$E577),($E577*(1-$D$572))*$D577),0)*AA$568","v":9.5555491999999997},{"$f":"IF(AB$570>=$C577,MIN(-(SUM($F577:AA577)-$E577),($E577*(1-$D$572))*$D577),0)*AB$568","v":9.5555491999999997},{"$f":"IF(AC$570>=$C577,MIN(-(SUM($F577:AB577)-$E577),($E577*(1-$D$572))*$D577),0)*AC$568","v":9.5555491999999997},{"$f":"IF(AD$570>=$C577,MIN(-(SUM($F577:AC577)-$E577),($E577*(1-$D$572))*$D577),0)*AD$568","v":9.5555491999999997},{"$f":"IF(AE$570>=$C577,MIN(-(SUM($F577:AD577)-$E577),($E577*(1-$D$572))*$D577),0)*AE$568","v":9.5555491999999997},{"$f":"IF(AF$570>=$C577,MIN(-(SUM($F577:AE577)-$E577),($E577*(1-$D$572))*$D577),0)*AF$568","v":9.5555491999999997},{"$f":"IF(AG$570>=$C577,MIN(-(SUM($F577:AF577)-$E577),($E577*(1-$D$572))*$D577),0)*AG$568","v":9.5555491999999997},{"$f":"IF(AH$570>=$C577,MIN(-(SUM($F577:AG577)-$E577),($E577*(1-$D$572))*$D577),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C577,MIN(-(SUM($F577:AH577)-$E577),($E577*(1-$D$572))*$D577),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C577,MIN(-(SUM($F577:AI577)-$E577),($E577*(1-$D$572))*$D577),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C577,MIN(-(SUM($F577:AJ577)-$E577),($E577*(1-$D$572))*$D577),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C577,MIN(-(SUM($F577:AK577)-$E577),($E577*(1-$D$572))*$D577),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C577,MIN(-(SUM($F577:AL577)-$E577),($E577*(1-$D$572))*$D577),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C577,MIN(-(SUM($F577:AM577)-$E577),($E577*(1-$D$572))*$D577),0)*AN$568","v":0}]
[null,null,4,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E578*D572","v":0},{"$f":"IF(G$570>=$C578,MIN(-(SUM(F578:$F578)-$E578),($E578*(1-$D$572))*$D578),0)*G$568","v":0},{"$f":"IF(H$570>=$C578,MIN(-(SUM($F578:G578)-$E578),($E578*(1-$D$572))*$D578),0)*H$568","v":0},{"$f":"IF(I$570>=$C578,MIN(-(SUM($F578:H578)-$E578),($E578*(1-$D$572))*$D578),0)*I$568","v":0},{"$f":"IF(J$570>=$C578,MIN(-(SUM($F578:I578)-$E578),($E578*(1-$D$572))*$D578),0)*J$568","v":0.12820000000000001},{"$f":"IF(K$570>=$C578,MIN(-(SUM($F578:J578)-$E578),($E578*(1-$D$572))*$D578),0)*K$568","v":0.12820000000000001},{"$f":"IF(L$570>=$C578,MIN(-(SUM($F578:K578)-$E578),($E578*(1-$D$572))*$D578),0)*L$568","v":0.12820000000000001},{"$f":"IF(M$570>=$C578,MIN(-(SUM($F578:L578)-$E578),($E578*(1-$D$572))*$D578),0)*M$568","v":0.12820000000000001},{"$f":"IF(N$570>=$C578,MIN(-(SUM($F578:M578)-$E578),($E578*(1-$D$572))*$D578),0)*N$568","v":0.12820000000000001},{"$f":"IF(O$570>=$C578,MIN(-(SUM($F578:N578)-$E578),($E578*(1-$D$572))*$D578),0)*O$568","v":0.12820000000000001},{"$f":"IF(P$570>=$C578,MIN(-(SUM($F578:O578)-$E578),($E578*(1-$D$572))*$D578),0)*P$568","v":0.12820000000000001},{"$f":"IF(Q$570>=$C578,MIN(-(SUM($F578:P578)-$E578),($E578*(1-$D$572))*$D578),0)*Q$568","v":0.12820000000000001},{"$f":"IF(R$570>=$C578,MIN(-(SUM($F578:Q578)-$E578),($E578*(1-$D$572))*$D578),0)*R$568","v":0.12820000000000001},{"$f":"IF(S$570>=$C578,MIN(-(SUM($F578:R578)-$E578),($E578*(1-$D$572))*$D578),0)*S$568","v":0.12820000000000001},{"$f":"IF(T$570>=$C578,MIN(-(SUM($F578:S578)-$E578),($E578*(1-$D$572))*$D578),0)*T$568","v":0.12820000000000001},{"$f":"IF(U$570>=$C578,MIN(-(SUM($F578:T578)-$E578),($E578*(1-$D$572))*$D578),0)*U$568","v":0.12820000000000001},{"$f":"IF(V$570>=$C578,MIN(-(SUM($F578:U578)-$E578),($E578*(1-$D$572))*$D578),0)*V$568","v":0.12820000000000001},{"$f":"IF(W$570>=$C578,MIN(-(SUM($F578:V578)-$E578),($E578*(1-$D$572))*$D578),0)*W$568","v":0.12820000000000001},{"$f":"IF(X$570>=$C578,MIN(-(SUM($F578:W578)-$E578),($E578*(1-$D$572))*$D578),0)*X$568","v":0.12820000000000001},{"$f":"IF(Y$570>=$C578,MIN(-(SUM($F578:X578)-$E578),($E578*(1-$D$572))*$D578),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C578,MIN(-(SUM($F578:Y578)-$E578),($E578*(1-$D$572))*$D578),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C578,MIN(-(SUM($F578:Z578)-$E578),($E578*(1-$D$572))*$D578),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C578,MIN(-(SUM($F578:AA578)-$E578),($E578*(1-$D$572))*$D578),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C578,MIN(-(SUM($F578:AB578)-$E578),($E578*(1-$D$572))*$D578),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C578,MIN(-(SUM($F578:AC578)-$E578),($E578*(1-$D$572))*$D578),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C578,MIN(-(SUM($F578:AD578)-$E578),($E578*(1-$D$572))*$D578),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C578,MIN(-(SUM($F578:AE578)-$E578),($E578*(1-$D$572))*$D578),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C578,MIN(-(SUM($F578:AF578)-$E578),($E578*(1-$D$572))*$D578),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C578,MIN(-(SUM($F578:AG578)-$E578),($E578*(1-$D$572))*$D578),0)*AH$568","v":0.12819999999999876},{"$f":"IF(AI$570>=$C578,MIN(-(SUM($F578:AH578)-$E578),($E578*(1-$D$572))*$D578),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C578,MIN(-(SUM($F578:AI578)-$E578),($E578*(1-$D$572))*$D578),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C578,MIN(-(SUM($F578:AJ578)-$E578),($E578*(1-$D$572))*$D578),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C578,MIN(-(SUM($F578:AK578)-$E578),($E578*(1-$D$572))*$D578),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C578,MIN(-(SUM($F578:AL578)-$E578),($E578*(1-$D$572))*$D578),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C578,MIN(-(SUM($F578:AM578)-$E578),($E578*(1-$D$572))*$D578),0)*AN$568","v":0}]
[null,null,5,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E579*D572","v":0},{"$f":"IF(G$570>=$C579,MIN(-(SUM(F579:$F579)-$E579),($E579*(1-$D$572))*$D579),0)*G$568","v":0},{"$f":"IF(H$570>=$C579,MIN(-(SUM($F579:G579)-$E579),($E579*(1-$D$572))*$D579),0)*H$568","v":0},{"$f":"IF(I$570>=$C579,MIN(-(SUM($F579:H579)-$E579),($E579*(1-$D$572))*$D579),0)*I$568","v":0},{"$f":"IF(J$570>=$C579,MIN(-(SUM($F579:I579)-$E579),($E579*(1-$D$572))*$D579),0)*J$568","v":0},{"$f":"IF(K$570>=$C579,MIN(-(SUM($F579:J579)-$E579),($E579*(1-$D$572))*$D579),0)*K$568","v":0.25640000000000002},{"$f":"IF(L$570>=$C579,MIN(-(SUM($F579:K579)-$E579),($E579*(1-$D$572))*$D579),0)*L$568","v":0.25640000000000002},{"$f":"IF(M$570>=$C579,MIN(-(SUM($F579:L579)-$E579),($E579*(1-$D$572))*$D579),0)*M$568","v":0.25640000000000002},{"$f":"IF(N$570>=$C579,MIN(-(SUM($F579:M579)-$E579),($E579*(1-$D$572))*$D579),0)*N$568","v":0.25640000000000002},{"$f":"IF(O$570>=$C579,MIN(-(SUM($F579:N579)-$E579),($E579*(1-$D$572))*$D579),0)*O$568","v":0.25640000000000002},{"$f":"IF(P$570>=$C579,MIN(-(SUM($F579:O579)-$E579),($E579*(1-$D$572))*$D579),0)*P$568","v":0.25640000000000002},{"$f":"IF(Q$570>=$C579,MIN(-(SUM($F579:P579)-$E579),($E579*(1-$D$572))*$D579),0)*Q$568","v":0.25640000000000002},{"$f":"IF(R$570>=$C579,MIN(-(SUM($F579:Q579)-$E579),($E579*(1-$D$572))*$D579),0)*R$568","v":0.25640000000000002},{"$f":"IF(S$570>=$C579,MIN(-(SUM($F579:R579)-$E579),($E579*(1-$D$572))*$D579),0)*S$568","v":0.25640000000000002},{"$f":"IF(T$570>=$C579,MIN(-(SUM($F579:S579)-$E579),($E579*(1-$D$572))*$D579),0)*T$568","v":0.25640000000000002},{"$f":"IF(U$570>=$C579,MIN(-(SUM($F579:T579)-$E579),($E579*(1-$D$572))*$D579),0)*U$568","v":0.25640000000000002},{"$f":"IF(V$570>=$C579,MIN(-(SUM($F579:U579)-$E579),($E579*(1-$D$572))*$D579),0)*V$568","v":0.25640000000000002},{"$f":"IF(W$570>=$C579,MIN(-(SUM($F579:V579)-$E579),($E579*(1-$D$572))*$D579),0)*W$568","v":0.25640000000000002},{"$f":"IF(X$570>=$C579,MIN(-(SUM($F579:W579)-$E579),($E579*(1-$D$572))*$D579),0)*X$568","v":0.25640000000000002},{"$f":"IF(Y$570>=$C579,MIN(-(SUM($F579:X579)-$E579),($E579*(1-$D$572))*$D579),0)*Y$568","v":0.25640000000000002},{"$f":"IF(Z$570>=$C579,MIN(-(SUM($F579:Y579)-$E579),($E579*(1-$D$572))*$D579),0)*Z$568","v":0.25640000000000002},{"$f":"IF(AA$570>=$C579,MIN(-(SUM($F579:Z579)-$E579),($E579*(1-$D$572))*$D579),0)*AA$568","v":0.25640000000000002},{"$f":"IF(AB$570>=$C579,MIN(-(SUM($F579:AA579)-$E579),($E579*(1-$D$572))*$D579),0)*AB$568","v":0.25640000000000002},{"$f":"IF(AC$570>=$C579,MIN(-(SUM($F579:AB579)-$E579),($E579*(1-$D$572))*$D579),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C579,MIN(-(SUM($F579:AC579)-$E579),($E579*(1-$D$572))*$D579),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C579,MIN(-(SUM($F579:AD579)-$E579),($E579*(1-$D$572))*$D579),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C579,MIN(-(SUM($F579:AE579)-$E579),($E579*(1-$D$572))*$D579),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C579,MIN(-(SUM($F579:AF579)-$E579),($E579*(1-$D$572))*$D579),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C579,MIN(-(SUM($F579:AG579)-$E579),($E579*(1-$D$572))*$D579),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C579,MIN(-(SUM($F579:AH579)-$E579),($E579*(1-$D$572))*$D579),0)*AI$568","v":0.25639999999999752},{"$f":"IF(AJ$570>=$C579,MIN(-(SUM($F579:AI579)-$E579),($E579*(1-$D$572))*$D579),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C579,MIN(-(SUM($F579:AJ579)-$E579),($E579*(1-$D$572))*$D579),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C579,MIN(-(SUM($F579:AK579)-$E579),($E579*(1-$D$572))*$D579),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C579,MIN(-(SUM($F579:AL579)-$E579),($E579*(1-$D$572))*$D579),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C579,MIN(-(SUM($F579:AM579)-$E579),($E579*(1-$D$572))*$D579),0)*AN$568","v":0}]
[null,null,6,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E580*D572","v":0},{"$f":"IF(G$570>=$C580,MIN(-(SUM(F580:$F580)-$E580),($E580*(1-$D$572))*$D580),0)*G$568","v":0},{"$f":"IF(H$570>=$C580,MIN(-(SUM($F580:G580)-$E580),($E580*(1-$D$572))*$D580),0)*H$568","v":0},{"$f":"IF(I$570>=$C580,MIN(-(SUM($F580:H580)-$E580),($E580*(1-$D$572))*$D580),0)*I$568","v":0},{"$f":"IF(J$570>=$C580,MIN(-(SUM($F580:I580)-$E580),($E580*(1-$D$572))*$D580),0)*J$568","v":0},{"$f":"IF(K$570>=$C580,MIN(-(SUM($F580:J580)-$E580),($E580*(1-$D$572))*$D580),0)*K$568","v":0},{"$f":"IF(L$570>=$C580,MIN(-(SUM($F580:K580)-$E580),($E580*(1-$D$572))*$D580),0)*L$568","v":0},{"$f":"IF(M$570>=$C580,MIN(-(SUM($F580:L580)-$E580),($E580*(1-$D$572))*$D580),0)*M$568","v":0},{"$f":"IF(N$570>=$C580,MIN(-(SUM($F580:M580)-$E580),($E580*(1-$D$572))*$D580),0)*N$568","v":0},{"$f":"IF(O$570>=$C580,MIN(-(SUM($F580:N580)-$E580),($E580*(1-$D$572))*$D580),0)*O$568","v":0},{"$f":"IF(P$570>=$C580,MIN(-(SUM($F580:O580)-$E580),($E580*(1-$D$572))*$D580),0)*P$568","v":0},{"$f":"IF(Q$570>=$C580,MIN(-(SUM($F580:P580)-$E580),($E580*(1-$D$572))*$D580),0)*Q$568","v":0},{"$f":"IF(R$570>=$C580,MIN(-(SUM($F580:Q580)-$E580),($E580*(1-$D$572))*$D580),0)*R$568","v":0},{"$f":"IF(S$570>=$C580,MIN(-(SUM($F580:R580)-$E580),($E580*(1-$D$572))*$D580),0)*S$568","v":0},{"$f":"IF(T$570>=$C580,MIN(-(SUM($F580:S580)-$E580),($E580*(1-$D$572))*$D580),0)*T$568","v":0},{"$f":"IF(U$570>=$C580,MIN(-(SUM($F580:T580)-$E580),($E580*(1-$D$572))*$D580),0)*U$568","v":0},{"$f":"IF(V$570>=$C580,MIN(-(SUM($F580:U580)-$E580),($E580*(1-$D$572))*$D580),0)*V$568","v":0},{"$f":"IF(W$570>=$C580,MIN(-(SUM($F580:V580)-$E580),($E580*(1-$D$572))*$D580),0)*W$568","v":0},{"$f":"IF(X$570>=$C580,MIN(-(SUM($F580:W580)-$E580),($E580*(1-$D$572))*$D580),0)*X$568","v":0},{"$f":"IF(Y$570>=$C580,MIN(-(SUM($F580:X580)-$E580),($E580*(1-$D$572))*$D580),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C580,MIN(-(SUM($F580:Y580)-$E580),($E580*(1-$D$572))*$D580),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C580,MIN(-(SUM($F580:Z580)-$E580),($E580*(1-$D$572))*$D580),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C580,MIN(-(SUM($F580:AA580)-$E580),($E580*(1-$D$572))*$D580),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C580,MIN(-(SUM($F580:AB580)-$E580),($E580*(1-$D$572))*$D580),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C580,MIN(-(SUM($F580:AC580)-$E580),($E580*(1-$D$572))*$D580),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C580,MIN(-(SUM($F580:AD580)-$E580),($E580*(1-$D$572))*$D580),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C580,MIN(-(SUM($F580:AE580)-$E580),($E580*(1-$D$572))*$D580),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C580,MIN(-(SUM($F580:AF580)-$E580),($E580*(1-$D$572))*$D580),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C580,MIN(-(SUM($F580:AG580)-$E580),($E580*(1-$D$572))*$D580),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C580,MIN(-(SUM($F580:AH580)-$E580),($E580*(1-$D$572))*$D580),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C580,MIN(-(SUM($F580:AI580)-$E580),($E580*(1-$D$572))*$D580),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C580,MIN(-(SUM($F580:AJ580)-$E580),($E580*(1-$D$572))*$D580),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C580,MIN(-(SUM($F580:AK580)-$E580),($E580*(1-$D$572))*$D580),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C580,MIN(-(SUM($F580:AL580)-$E580),($E580*(1-$D$572))*$D580),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C580,MIN(-(SUM($F580:AM580)-$E580),($E580*(1-$D$572))*$D580),0)*AN$568","v":0}]
[null,null,7,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E581*D572","v":0},{"$f":"IF(G$570>=$C581,MIN(-(SUM(F581:$F581)-$E581),($E581*(1-$D$572))*$D581),0)*G$568","v":0},{"$f":"IF(H$570>=$C581,MIN(-(SUM($F581:G581)-$E581),($E581*(1-$D$572))*$D581),0)*H$568","v":0},{"$f":"IF(I$570>=$C581,MIN(-(SUM($F581:H581)-$E581),($E581*(1-$D$572))*$D581),0)*I$568","v":0},{"$f":"IF(J$570>=$C581,MIN(-(SUM($F581:I581)-$E581),($E581*(1-$D$572))*$D581),0)*J$568","v":0},{"$f":"IF(K$570>=$C581,MIN(-(SUM($F581:J581)-$E581),($E581*(1-$D$572))*$D581),0)*K$568","v":0},{"$f":"IF(L$570>=$C581,MIN(-(SUM($F581:K581)-$E581),($E581*(1-$D$572))*$D581),0)*L$568","v":0},{"$f":"IF(M$570>=$C581,MIN(-(SUM($F581:L581)-$E581),($E581*(1-$D$572))*$D581),0)*M$568","v":0.12820000000000001},{"$f":"IF(N$570>=$C581,MIN(-(SUM($F581:M581)-$E581),($E581*(1-$D$572))*$D581),0)*N$568","v":0.12820000000000001},{"$f":"IF(O$570>=$C581,MIN(-(SUM($F581:N581)-$E581),($E581*(1-$D$572))*$D581),0)*O$568","v":0.12820000000000001},{"$f":"IF(P$570>=$C581,MIN(-(SUM($F581:O581)-$E581),($E581*(1-$D$572))*$D581),0)*P$568","v":0.12820000000000001},{"$f":"IF(Q$570>=$C581,MIN(-(SUM($F581:P581)-$E581),($E581*(1-$D$572))*$D581),0)*Q$568","v":0.12820000000000001},{"$f":"IF(R$570>=$C581,MIN(-(SUM($F581:Q581)-$E581),($E581*(1-$D$572))*$D581),0)*R$568","v":0.12820000000000001},{"$f":"IF(S$570>=$C581,MIN(-(SUM($F581:R581)-$E581),($E581*(1-$D$572))*$D581),0)*S$568","v":0.12820000000000001},{"$f":"IF(T$570>=$C581,MIN(-(SUM($F581:S581)-$E581),($E581*(1-$D$572))*$D581),0)*T$568","v":0.12820000000000001},{"$f":"IF(U$570>=$C581,MIN(-(SUM($F581:T581)-$E581),($E581*(1-$D$572))*$D581),0)*U$568","v":0.12820000000000001},{"$f":"IF(V$570>=$C581,MIN(-(SUM($F581:U581)-$E581),($E581*(1-$D$572))*$D581),0)*V$568","v":0.12820000000000001},{"$f":"IF(W$570>=$C581,MIN(-(SUM($F581:V581)-$E581),($E581*(1-$D$572))*$D581),0)*W$568","v":0.12820000000000001},{"$f":"IF(X$570>=$C581,MIN(-(SUM($F581:W581)-$E581),($E581*(1-$D$572))*$D581),0)*X$568","v":0.12820000000000001},{"$f":"IF(Y$570>=$C581,MIN(-(SUM($F581:X581)-$E581),($E581*(1-$D$572))*$D581),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C581,MIN(-(SUM($F581:Y581)-$E581),($E581*(1-$D$572))*$D581),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C581,MIN(-(SUM($F581:Z581)-$E581),($E581*(1-$D$572))*$D581),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C581,MIN(-(SUM($F581:AA581)-$E581),($E581*(1-$D$572))*$D581),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C581,MIN(-(SUM($F581:AB581)-$E581),($E581*(1-$D$572))*$D581),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C581,MIN(-(SUM($F581:AC581)-$E581),($E581*(1-$D$572))*$D581),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C581,MIN(-(SUM($F581:AD581)-$E581),($E581*(1-$D$572))*$D581),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C581,MIN(-(SUM($F581:AE581)-$E581),($E581*(1-$D$572))*$D581),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C581,MIN(-(SUM($F581:AF581)-$E581),($E581*(1-$D$572))*$D581),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C581,MIN(-(SUM($F581:AG581)-$E581),($E581*(1-$D$572))*$D581),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C581,MIN(-(SUM($F581:AH581)-$E581),($E581*(1-$D$572))*$D581),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C581,MIN(-(SUM($F581:AI581)-$E581),($E581*(1-$D$572))*$D581),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C581,MIN(-(SUM($F581:AJ581)-$E581),($E581*(1-$D$572))*$D581),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C581,MIN(-(SUM($F581:AK581)-$E581),($E581*(1-$D$572))*$D581),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C581,MIN(-(SUM($F581:AL581)-$E581),($E581*(1-$D$572))*$D581),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C581,MIN(-(SUM($F581:AM581)-$E581),($E581*(1-$D$572))*$D581),0)*AN$568","v":0}]
[null,null,8,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E582*D572","v":0},{"$f":"IF(G$570>=$C582,MIN(-(SUM(F582:$F582)-$E582),($E582*(1-$D$572))*$D582),0)*G$568","v":0},{"$f":"IF(H$570>=$C582,MIN(-(SUM($F582:G582)-$E582),($E582*(1-$D$572))*$D582),0)*H$568","v":0},{"$f":"IF(I$570>=$C582,MIN(-(SUM($F582:H582)-$E582),($E582*(1-$D$572))*$D582),0)*I$568","v":0},{"$f":"IF(J$570>=$C582,MIN(-(SUM($F582:I582)-$E582),($E582*(1-$D$572))*$D582),0)*J$568","v":0},{"$f":"IF(K$570>=$C582,MIN(-(SUM($F582:J582)-$E582),($E582*(1-$D$572))*$D582),0)*K$568","v":0},{"$f":"IF(L$570>=$C582,MIN(-(SUM($F582:K582)-$E582),($E582*(1-$D$572))*$D582),0)*L$568","v":0},{"$f":"IF(M$570>=$C582,MIN(-(SUM($F582:L582)-$E582),($E582*(1-$D$572))*$D582),0)*M$568","v":0},{"$f":"IF(N$570>=$C582,MIN(-(SUM($F582:M582)-$E582),($E582*(1-$D$572))*$D582),0)*N$568","v":0.25640000000000002},{"$f":"IF(O$570>=$C582,MIN(-(SUM($F582:N582)-$E582),($E582*(1-$D$572))*$D582),0)*O$568","v":0.25640000000000002},{"$f":"IF(P$570>=$C582,MIN(-(SUM($F582:O582)-$E582),($E582*(1-$D$572))*$D582),0)*P$568","v":0.25640000000000002},{"$f":"IF(Q$570>=$C582,MIN(-(SUM($F582:P582)-$E582),($E582*(1-$D$572))*$D582),0)*Q$568","v":0.25640000000000002},{"$f":"IF(R$570>=$C582,MIN(-(SUM($F582:Q582)-$E582),($E582*(1-$D$572))*$D582),0)*R$568","v":0.25640000000000002},{"$f":"IF(S$570>=$C582,MIN(-(SUM($F582:R582)-$E582),($E582*(1-$D$572))*$D582),0)*S$568","v":0.25640000000000002},{"$f":"IF(T$570>=$C582,MIN(-(SUM($F582:S582)-$E582),($E582*(1-$D$572))*$D582),0)*T$568","v":0.25640000000000002},{"$f":"IF(U$570>=$C582,MIN(-(SUM($F582:T582)-$E582),($E582*(1-$D$572))*$D582),0)*U$568","v":0.25640000000000002},{"$f":"IF(V$570>=$C582,MIN(-(SUM($F582:U582)-$E582),($E582*(1-$D$572))*$D582),0)*V$568","v":0.25640000000000002},{"$f":"IF(W$570>=$C582,MIN(-(SUM($F582:V582)-$E582),($E582*(1-$D$572))*$D582),0)*W$568","v":0.25640000000000002},{"$f":"IF(X$570>=$C582,MIN(-(SUM($F582:W582)-$E582),($E582*(1-$D$572))*$D582),0)*X$568","v":0.25640000000000002},{"$f":"IF(Y$570>=$C582,MIN(-(SUM($F582:X582)-$E582),($E582*(1-$D$572))*$D582),0)*Y$568","v":0.25640000000000002},{"$f":"IF(Z$570>=$C582,MIN(-(SUM($F582:Y582)-$E582),($E582*(1-$D$572))*$D582),0)*Z$568","v":0.25640000000000002},{"$f":"IF(AA$570>=$C582,MIN(-(SUM($F582:Z582)-$E582),($E582*(1-$D$572))*$D582),0)*AA$568","v":0.25640000000000002},{"$f":"IF(AB$570>=$C582,MIN(-(SUM($F582:AA582)-$E582),($E582*(1-$D$572))*$D582),0)*AB$568","v":0.25640000000000002},{"$f":"IF(AC$570>=$C582,MIN(-(SUM($F582:AB582)-$E582),($E582*(1-$D$572))*$D582),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C582,MIN(-(SUM($F582:AC582)-$E582),($E582*(1-$D$572))*$D582),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C582,MIN(-(SUM($F582:AD582)-$E582),($E582*(1-$D$572))*$D582),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C582,MIN(-(SUM($F582:AE582)-$E582),($E582*(1-$D$572))*$D582),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C582,MIN(-(SUM($F582:AF582)-$E582),($E582*(1-$D$572))*$D582),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C582,MIN(-(SUM($F582:AG582)-$E582),($E582*(1-$D$572))*$D582),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C582,MIN(-(SUM($F582:AH582)-$E582),($E582*(1-$D$572))*$D582),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C582,MIN(-(SUM($F582:AI582)-$E582),($E582*(1-$D$572))*$D582),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C582,MIN(-(SUM($F582:AJ582)-$E582),($E582*(1-$D$572))*$D582),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C582,MIN(-(SUM($F582:AK582)-$E582),($E582*(1-$D$572))*$D582),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C582,MIN(-(SUM($F582:AL582)-$E582),($E582*(1-$D$572))*$D582),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C582,MIN(-(SUM($F582:AM582)-$E582),($E582*(1-$D$572))*$D582),0)*AN$568","v":0}]
[null,null,9,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E583*D572","v":0},{"$f":"IF(G$570>=$C583,MIN(-(SUM(F583:$F583)-$E583),($E583*(1-$D$572))*$D583),0)*G$568","v":0},{"$f":"IF(H$570>=$C583,MIN(-(SUM($F583:G583)-$E583),($E583*(1-$D$572))*$D583),0)*H$568","v":0},{"$f":"IF(I$570>=$C583,MIN(-(SUM($F583:H583)-$E583),($E583*(1-$D$572))*$D583),0)*I$568","v":0},{"$f":"IF(J$570>=$C583,MIN(-(SUM($F583:I583)-$E583),($E583*(1-$D$572))*$D583),0)*J$568","v":0},{"$f":"IF(K$570>=$C583,MIN(-(SUM($F583:J583)-$E583),($E583*(1-$D$572))*$D583),0)*K$568","v":0},{"$f":"IF(L$570>=$C583,MIN(-(SUM($F583:K583)-$E583),($E583*(1-$D$572))*$D583),0)*L$568","v":0},{"$f":"IF(M$570>=$C583,MIN(-(SUM($F583:L583)-$E583),($E583*(1-$D$572))*$D583),0)*M$568","v":0},{"$f":"IF(N$570>=$C583,MIN(-(SUM($F583:M583)-$E583),($E583*(1-$D$572))*$D583),0)*N$568","v":0},{"$f":"IF(O$570>=$C583,MIN(-(SUM($F583:N583)-$E583),($E583*(1-$D$572))*$D583),0)*O$568","v":0},{"$f":"IF(P$570>=$C583,MIN(-(SUM($F583:O583)-$E583),($E583*(1-$D$572))*$D583),0)*P$568","v":0},{"$f":"IF(Q$570>=$C583,MIN(-(SUM($F583:P583)-$E583),($E583*(1-$D$572))*$D583),0)*Q$568","v":0},{"$f":"IF(R$570>=$C583,MIN(-(SUM($F583:Q583)-$E583),($E583*(1-$D$572))*$D583),0)*R$568","v":0},{"$f":"IF(S$570>=$C583,MIN(-(SUM($F583:R583)-$E583),($E583*(1-$D$572))*$D583),0)*S$568","v":0},{"$f":"IF(T$570>=$C583,MIN(-(SUM($F583:S583)-$E583),($E583*(1-$D$572))*$D583),0)*T$568","v":0},{"$f":"IF(U$570>=$C583,MIN(-(SUM($F583:T583)-$E583),($E583*(1-$D$572))*$D583),0)*U$568","v":0},{"$f":"IF(V$570>=$C583,MIN(-(SUM($F583:U583)-$E583),($E583*(1-$D$572))*$D583),0)*V$568","v":0},{"$f":"IF(W$570>=$C583,MIN(-(SUM($F583:V583)-$E583),($E583*(1-$D$572))*$D583),0)*W$568","v":0},{"$f":"IF(X$570>=$C583,MIN(-(SUM($F583:W583)-$E583),($E583*(1-$D$572))*$D583),0)*X$568","v":0},{"$f":"IF(Y$570>=$C583,MIN(-(SUM($F583:X583)-$E583),($E583*(1-$D$572))*$D583),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C583,MIN(-(SUM($F583:Y583)-$E583),($E583*(1-$D$572))*$D583),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C583,MIN(-(SUM($F583:Z583)-$E583),($E583*(1-$D$572))*$D583),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C583,MIN(-(SUM($F583:AA583)-$E583),($E583*(1-$D$572))*$D583),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C583,MIN(-(SUM($F583:AB583)-$E583),($E583*(1-$D$572))*$D583),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C583,MIN(-(SUM($F583:AC583)-$E583),($E583*(1-$D$572))*$D583),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C583,MIN(-(SUM($F583:AD583)-$E583),($E583*(1-$D$572))*$D583),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C583,MIN(-(SUM($F583:AE583)-$E583),($E583*(1-$D$572))*$D583),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C583,MIN(-(SUM($F583:AF583)-$E583),($E583*(1-$D$572))*$D583),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C583,MIN(-(SUM($F583:AG583)-$E583),($E583*(1-$D$572))*$D583),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C583,MIN(-(SUM($F583:AH583)-$E583),($E583*(1-$D$572))*$D583),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C583,MIN(-(SUM($F583:AI583)-$E583),($E583*(1-$D$572))*$D583),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C583,MIN(-(SUM($F583:AJ583)-$E583),($E583*(1-$D$572))*$D583),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C583,MIN(-(SUM($F583:AK583)-$E583),($E583*(1-$D$572))*$D583),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C583,MIN(-(SUM($F583:AL583)-$E583),($E583*(1-$D$572))*$D583),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C583,MIN(-(SUM($F583:AM583)-$E583),($E583*(1-$D$572))*$D583),0)*AN$568","v":0}]
[null,null,10,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E584*D572","v":0},{"$f":"IF(G$570>=$C584,MIN(-(SUM(F584:$F584)-$E584),($E584*(1-$D$572))*$D584),0)*G$568","v":0},{"$f":"IF(H$570>=$C584,MIN(-(SUM($F584:G584)-$E584),($E584*(1-$D$572))*$D584),0)*H$568","v":0},{"$f":"IF(I$570>=$C584,MIN(-(SUM($F584:H584)-$E584),($E584*(1-$D$572))*$D584),0)*I$568","v":0},{"$f":"IF(J$570>=$C584,MIN(-(SUM($F584:I584)-$E584),($E584*(1-$D$572))*$D584),0)*J$568","v":0},{"$f":"IF(K$570>=$C584,MIN(-(SUM($F584:J584)-$E584),($E584*(1-$D$572))*$D584),0)*K$568","v":0},{"$f":"IF(L$570>=$C584,MIN(-(SUM($F584:K584)-$E584),($E584*(1-$D$572))*$D584),0)*L$568","v":0},{"$f":"IF(M$570>=$C584,MIN(-(SUM($F584:L584)-$E584),($E584*(1-$D$572))*$D584),0)*M$568","v":0},{"$f":"IF(N$570>=$C584,MIN(-(SUM($F584:M584)-$E584),($E584*(1-$D$572))*$D584),0)*N$568","v":0},{"$f":"IF(O$570>=$C584,MIN(-(SUM($F584:N584)-$E584),($E584*(1-$D$572))*$D584),0)*O$568","v":0},{"$f":"IF(P$570>=$C584,MIN(-(SUM($F584:O584)-$E584),($E584*(1-$D$572))*$D584),0)*P$568","v":0.12820000000000001},{"$f":"IF(Q$570>=$C584,MIN(-(SUM($F584:P584)-$E584),($E584*(1-$D$572))*$D584),0)*Q$568","v":0.12820000000000001},{"$f":"IF(R$570>=$C584,MIN(-(SUM($F584:Q584)-$E584),($E584*(1-$D$572))*$D584),0)*R$568","v":0.12820000000000001},{"$f":"IF(S$570>=$C584,MIN(-(SUM($F584:R584)-$E584),($E584*(1-$D$572))*$D584),0)*S$568","v":0.12820000000000001},{"$f":"IF(T$570>=$C584,MIN(-(SUM($F584:S584)-$E584),($E584*(1-$D$572))*$D584),0)*T$568","v":0.12820000000000001},{"$f":"IF(U$570>=$C584,MIN(-(SUM($F584:T584)-$E584),($E584*(1-$D$572))*$D584),0)*U$568","v":0.12820000000000001},{"$f":"IF(V$570>=$C584,MIN(-(SUM($F584:U584)-$E584),($E584*(1-$D$572))*$D584),0)*V$568","v":0.12820000000000001},{"$f":"IF(W$570>=$C584,MIN(-(SUM($F584:V584)-$E584),($E584*(1-$D$572))*$D584),0)*W$568","v":0.12820000000000001},{"$f":"IF(X$570>=$C584,MIN(-(SUM($F584:W584)-$E584),($E584*(1-$D$572))*$D584),0)*X$568","v":0.12820000000000001},{"$f":"IF(Y$570>=$C584,MIN(-(SUM($F584:X584)-$E584),($E584*(1-$D$572))*$D584),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C584,MIN(-(SUM($F584:Y584)-$E584),($E584*(1-$D$572))*$D584),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C584,MIN(-(SUM($F584:Z584)-$E584),($E584*(1-$D$572))*$D584),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C584,MIN(-(SUM($F584:AA584)-$E584),($E584*(1-$D$572))*$D584),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C584,MIN(-(SUM($F584:AB584)-$E584),($E584*(1-$D$572))*$D584),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C584,MIN(-(SUM($F584:AC584)-$E584),($E584*(1-$D$572))*$D584),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C584,MIN(-(SUM($F584:AD584)-$E584),($E584*(1-$D$572))*$D584),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C584,MIN(-(SUM($F584:AE584)-$E584),($E584*(1-$D$572))*$D584),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C584,MIN(-(SUM($F584:AF584)-$E584),($E584*(1-$D$572))*$D584),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C584,MIN(-(SUM($F584:AG584)-$E584),($E584*(1-$D$572))*$D584),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C584,MIN(-(SUM($F584:AH584)-$E584),($E584*(1-$D$572))*$D584),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C584,MIN(-(SUM($F584:AI584)-$E584),($E584*(1-$D$572))*$D584),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C584,MIN(-(SUM($F584:AJ584)-$E584),($E584*(1-$D$572))*$D584),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C584,MIN(-(SUM($F584:AK584)-$E584),($E584*(1-$D$572))*$D584),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C584,MIN(-(SUM($F584:AL584)-$E584),($E584*(1-$D$572))*$D584),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C584,MIN(-(SUM($F584:AM584)-$E584),($E584*(1-$D$572))*$D584),0)*AN$568","v":0}]
[null,null,11,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E585*D572","v":0},{"$f":"IF(G$570>=$C585,MIN(-(SUM(F585:$F585)-$E585),($E585*(1-$D$572))*$D585),0)*G$568","v":0},{"$f":"IF(H$570>=$C585,MIN(-(SUM($F585:G585)-$E585),($E585*(1-$D$572))*$D585),0)*H$568","v":0},{"$f":"IF(I$570>=$C585,MIN(-(SUM($F585:H585)-$E585),($E585*(1-$D$572))*$D585),0)*I$568","v":0},{"$f":"IF(J$570>=$C585,MIN(-(SUM($F585:I585)-$E585),($E585*(1-$D$572))*$D585),0)*J$568","v":0},{"$f":"IF(K$570>=$C585,MIN(-(SUM($F585:J585)-$E585),($E585*(1-$D$572))*$D585),0)*K$568","v":0},{"$f":"IF(L$570>=$C585,MIN(-(SUM($F585:K585)-$E585),($E585*(1-$D$572))*$D585),0)*L$568","v":0},{"$f":"IF(M$570>=$C585,MIN(-(SUM($F585:L585)-$E585),($E585*(1-$D$572))*$D585),0)*M$568","v":0},{"$f":"IF(N$570>=$C585,MIN(-(SUM($F585:M585)-$E585),($E585*(1-$D$572))*$D585),0)*N$568","v":0},{"$f":"IF(O$570>=$C585,MIN(-(SUM($F585:N585)-$E585),($E585*(1-$D$572))*$D585),0)*O$568","v":0},{"$f":"IF(P$570>=$C585,MIN(-(SUM($F585:O585)-$E585),($E585*(1-$D$572))*$D585),0)*P$568","v":0},{"$f":"IF(Q$570>=$C585,MIN(-(SUM($F585:P585)-$E585),($E585*(1-$D$572))*$D585),0)*Q$568","v":0.25640000000000002},{"$f":"IF(R$570>=$C585,MIN(-(SUM($F585:Q585)-$E585),($E585*(1-$D$572))*$D585),0)*R$568","v":0.25640000000000002},{"$f":"IF(S$570>=$C585,MIN(-(SUM($F585:R585)-$E585),($E585*(1-$D$572))*$D585),0)*S$568","v":0.25640000000000002},{"$f":"IF(T$570>=$C585,MIN(-(SUM($F585:S585)-$E585),($E585*(1-$D$572))*$D585),0)*T$568","v":0.25640000000000002},{"$f":"IF(U$570>=$C585,MIN(-(SUM($F585:T585)-$E585),($E585*(1-$D$572))*$D585),0)*U$568","v":0.25640000000000002},{"$f":"IF(V$570>=$C585,MIN(-(SUM($F585:U585)-$E585),($E585*(1-$D$572))*$D585),0)*V$568","v":0.25640000000000002},{"$f":"IF(W$570>=$C585,MIN(-(SUM($F585:V585)-$E585),($E585*(1-$D$572))*$D585),0)*W$568","v":0.25640000000000002},{"$f":"IF(X$570>=$C585,MIN(-(SUM($F585:W585)-$E585),($E585*(1-$D$572))*$D585),0)*X$568","v":0.25640000000000002},{"$f":"IF(Y$570>=$C585,MIN(-(SUM($F585:X585)-$E585),($E585*(1-$D$572))*$D585),0)*Y$568","v":0.25640000000000002},{"$f":"IF(Z$570>=$C585,MIN(-(SUM($F585:Y585)-$E585),($E585*(1-$D$572))*$D585),0)*Z$568","v":0.25640000000000002},{"$f":"IF(AA$570>=$C585,MIN(-(SUM($F585:Z585)-$E585),($E585*(1-$D$572))*$D585),0)*AA$568","v":0.25640000000000002},{"$f":"IF(AB$570>=$C585,MIN(-(SUM($F585:AA585)-$E585),($E585*(1-$D$572))*$D585),0)*AB$568","v":0.25640000000000002},{"$f":"IF(AC$570>=$C585,MIN(-(SUM($F585:AB585)-$E585),($E585*(1-$D$572))*$D585),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C585,MIN(-(SUM($F585:AC585)-$E585),($E585*(1-$D$572))*$D585),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C585,MIN(-(SUM($F585:AD585)-$E585),($E585*(1-$D$572))*$D585),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C585,MIN(-(SUM($F585:AE585)-$E585),($E585*(1-$D$572))*$D585),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C585,MIN(-(SUM($F585:AF585)-$E585),($E585*(1-$D$572))*$D585),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C585,MIN(-(SUM($F585:AG585)-$E585),($E585*(1-$D$572))*$D585),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C585,MIN(-(SUM($F585:AH585)-$E585),($E585*(1-$D$572))*$D585),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C585,MIN(-(SUM($F585:AI585)-$E585),($E585*(1-$D$572))*$D585),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C585,MIN(-(SUM($F585:AJ585)-$E585),($E585*(1-$D$572))*$D585),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C585,MIN(-(SUM($F585:AK585)-$E585),($E585*(1-$D$572))*$D585),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C585,MIN(-(SUM($F585:AL585)-$E585),($E585*(1-$D$572))*$D585),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C585,MIN(-(SUM($F585:AM585)-$E585),($E585*(1-$D$572))*$D585),0)*AN$568","v":0}]
[null,null,12,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E586*D572","v":0},{"$f":"IF(G$570>=$C586,MIN(-(SUM(F586:$F586)-$E586),($E586*(1-$D$572))*$D586),0)*G$568","v":0},{"$f":"IF(H$570>=$C586,MIN(-(SUM($F586:G586)-$E586),($E586*(1-$D$572))*$D586),0)*H$568","v":0},{"$f":"IF(I$570>=$C586,MIN(-(SUM($F586:H586)-$E586),($E586*(1-$D$572))*$D586),0)*I$568","v":0},{"$f":"IF(J$570>=$C586,MIN(-(SUM($F586:I586)-$E586),($E586*(1-$D$572))*$D586),0)*J$568","v":0},{"$f":"IF(K$570>=$C586,MIN(-(SUM($F586:J586)-$E586),($E586*(1-$D$572))*$D586),0)*K$568","v":0},{"$f":"IF(L$570>=$C586,MIN(-(SUM($F586:K586)-$E586),($E586*(1-$D$572))*$D586),0)*L$568","v":0},{"$f":"IF(M$570>=$C586,MIN(-(SUM($F586:L586)-$E586),($E586*(1-$D$572))*$D586),0)*M$568","v":0},{"$f":"IF(N$570>=$C586,MIN(-(SUM($F586:M586)-$E586),($E586*(1-$D$572))*$D586),0)*N$568","v":0},{"$f":"IF(O$570>=$C586,MIN(-(SUM($F586:N586)-$E586),($E586*(1-$D$572))*$D586),0)*O$568","v":0},{"$f":"IF(P$570>=$C586,MIN(-(SUM($F586:O586)-$E586),($E586*(1-$D$572))*$D586),0)*P$568","v":0},{"$f":"IF(Q$570>=$C586,MIN(-(SUM($F586:P586)-$E586),($E586*(1-$D$572))*$D586),0)*Q$568","v":0},{"$f":"IF(R$570>=$C586,MIN(-(SUM($F586:Q586)-$E586),($E586*(1-$D$572))*$D586),0)*R$568","v":0},{"$f":"IF(S$570>=$C586,MIN(-(SUM($F586:R586)-$E586),($E586*(1-$D$572))*$D586),0)*S$568","v":0},{"$f":"IF(T$570>=$C586,MIN(-(SUM($F586:S586)-$E586),($E586*(1-$D$572))*$D586),0)*T$568","v":0},{"$f":"IF(U$570>=$C586,MIN(-(SUM($F586:T586)-$E586),($E586*(1-$D$572))*$D586),0)*U$568","v":0},{"$f":"IF(V$570>=$C586,MIN(-(SUM($F586:U586)-$E586),($E586*(1-$D$572))*$D586),0)*V$568","v":0},{"$f":"IF(W$570>=$C586,MIN(-(SUM($F586:V586)-$E586),($E586*(1-$D$572))*$D586),0)*W$568","v":0},{"$f":"IF(X$570>=$C586,MIN(-(SUM($F586:W586)-$E586),($E586*(1-$D$572))*$D586),0)*X$568","v":0},{"$f":"IF(Y$570>=$C586,MIN(-(SUM($F586:X586)-$E586),($E586*(1-$D$572))*$D586),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C586,MIN(-(SUM($F586:Y586)-$E586),($E586*(1-$D$572))*$D586),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C586,MIN(-(SUM($F586:Z586)-$E586),($E586*(1-$D$572))*$D586),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C586,MIN(-(SUM($F586:AA586)-$E586),($E586*(1-$D$572))*$D586),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C586,MIN(-(SUM($F586:AB586)-$E586),($E586*(1-$D$572))*$D586),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C586,MIN(-(SUM($F586:AC586)-$E586),($E586*(1-$D$572))*$D586),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C586,MIN(-(SUM($F586:AD586)-$E586),($E586*(1-$D$572))*$D586),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C586,MIN(-(SUM($F586:AE586)-$E586),($E586*(1-$D$572))*$D586),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C586,MIN(-(SUM($F586:AF586)-$E586),($E586*(1-$D$572))*$D586),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C586,MIN(-(SUM($F586:AG586)-$E586),($E586*(1-$D$572))*$D586),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C586,MIN(-(SUM($F586:AH586)-$E586),($E586*(1-$D$572))*$D586),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C586,MIN(-(SUM($F586:AI586)-$E586),($E586*(1-$D$572))*$D586),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C586,MIN(-(SUM($F586:AJ586)-$E586),($E586*(1-$D$572))*$D586),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C586,MIN(-(SUM($F586:AK586)-$E586),($E586*(1-$D$572))*$D586),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C586,MIN(-(SUM($F586:AL586)-$E586),($E586*(1-$D$572))*$D586),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C586,MIN(-(SUM($F586:AM586)-$E586),($E586*(1-$D$572))*$D586),0)*AN$568","v":0}]
[null,null,13,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E587*D572","v":0},{"$f":"IF(G$570>=$C587,MIN(-(SUM(F587:$F587)-$E587),($E587*(1-$D$572))*$D587),0)*G$568","v":0},{"$f":"IF(H$570>=$C587,MIN(-(SUM($F587:G587)-$E587),($E587*(1-$D$572))*$D587),0)*H$568","v":0},{"$f":"IF(I$570>=$C587,MIN(-(SUM($F587:H587)-$E587),($E587*(1-$D$572))*$D587),0)*I$568","v":0},{"$f":"IF(J$570>=$C587,MIN(-(SUM($F587:I587)-$E587),($E587*(1-$D$572))*$D587),0)*J$568","v":0},{"$f":"IF(K$570>=$C587,MIN(-(SUM($F587:J587)-$E587),($E587*(1-$D$572))*$D587),0)*K$568","v":0},{"$f":"IF(L$570>=$C587,MIN(-(SUM($F587:K587)-$E587),($E587*(1-$D$572))*$D587),0)*L$568","v":0},{"$f":"IF(M$570>=$C587,MIN(-(SUM($F587:L587)-$E587),($E587*(1-$D$572))*$D587),0)*M$568","v":0},{"$f":"IF(N$570>=$C587,MIN(-(SUM($F587:M587)-$E587),($E587*(1-$D$572))*$D587),0)*N$568","v":0},{"$f":"IF(O$570>=$C587,MIN(-(SUM($F587:N587)-$E587),($E587*(1-$D$572))*$D587),0)*O$568","v":0},{"$f":"IF(P$570>=$C587,MIN(-(SUM($F587:O587)-$E587),($E587*(1-$D$572))*$D587),0)*P$568","v":0},{"$f":"IF(Q$570>=$C587,MIN(-(SUM($F587:P587)-$E587),($E587*(1-$D$572))*$D587),0)*Q$568","v":0},{"$f":"IF(R$570>=$C587,MIN(-(SUM($F587:Q587)-$E587),($E587*(1-$D$572))*$D587),0)*R$568","v":0},{"$f":"IF(S$570>=$C587,MIN(-(SUM($F587:R587)-$E587),($E587*(1-$D$572))*$D587),0)*S$568","v":0.12820000000000001},{"$f":"IF(T$570>=$C587,MIN(-(SUM($F587:S587)-$E587),($E587*(1-$D$572))*$D587),0)*T$568","v":0.12820000000000001},{"$f":"IF(U$570>=$C587,MIN(-(SUM($F587:T587)-$E587),($E587*(1-$D$572))*$D587),0)*U$568","v":0.12820000000000001},{"$f":"IF(V$570>=$C587,MIN(-(SUM($F587:U587)-$E587),($E587*(1-$D$572))*$D587),0)*V$568","v":0.12820000000000001},{"$f":"IF(W$570>=$C587,MIN(-(SUM($F587:V587)-$E587),($E587*(1-$D$572))*$D587),0)*W$568","v":0.12820000000000001},{"$f":"IF(X$570>=$C587,MIN(-(SUM($F587:W587)-$E587),($E587*(1-$D$572))*$D587),0)*X$568","v":0.12820000000000001},{"$f":"IF(Y$570>=$C587,MIN(-(SUM($F587:X587)-$E587),($E587*(1-$D$572))*$D587),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C587,MIN(-(SUM($F587:Y587)-$E587),($E587*(1-$D$572))*$D587),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C587,MIN(-(SUM($F587:Z587)-$E587),($E587*(1-$D$572))*$D587),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C587,MIN(-(SUM($F587:AA587)-$E587),($E587*(1-$D$572))*$D587),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C587,MIN(-(SUM($F587:AB587)-$E587),($E587*(1-$D$572))*$D587),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C587,MIN(-(SUM($F587:AC587)-$E587),($E587*(1-$D$572))*$D587),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C587,MIN(-(SUM($F587:AD587)-$E587),($E587*(1-$D$572))*$D587),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C587,MIN(-(SUM($F587:AE587)-$E587),($E587*(1-$D$572))*$D587),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C587,MIN(-(SUM($F587:AF587)-$E587),($E587*(1-$D$572))*$D587),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C587,MIN(-(SUM($F587:AG587)-$E587),($E587*(1-$D$572))*$D587),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C587,MIN(-(SUM($F587:AH587)-$E587),($E587*(1-$D$572))*$D587),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C587,MIN(-(SUM($F587:AI587)-$E587),($E587*(1-$D$572))*$D587),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C587,MIN(-(SUM($F587:AJ587)-$E587),($E587*(1-$D$572))*$D587),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C587,MIN(-(SUM($F587:AK587)-$E587),($E587*(1-$D$572))*$D587),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C587,MIN(-(SUM($F587:AL587)-$E587),($E587*(1-$D$572))*$D587),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C587,MIN(-(SUM($F587:AM587)-$E587),($E587*(1-$D$572))*$D587),0)*AN$568","v":0}]
[null,null,14,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E588*D572","v":0},{"$f":"IF(G$570>=$C588,MIN(-(SUM(F588:$F588)-$E588),($E588*(1-$D$572))*$D588),0)*G$568","v":0},{"$f":"IF(H$570>=$C588,MIN(-(SUM($F588:G588)-$E588),($E588*(1-$D$572))*$D588),0)*H$568","v":0},{"$f":"IF(I$570>=$C588,MIN(-(SUM($F588:H588)-$E588),($E588*(1-$D$572))*$D588),0)*I$568","v":0},{"$f":"IF(J$570>=$C588,MIN(-(SUM($F588:I588)-$E588),($E588*(1-$D$572))*$D588),0)*J$568","v":0},{"$f":"IF(K$570>=$C588,MIN(-(SUM($F588:J588)-$E588),($E588*(1-$D$572))*$D588),0)*K$568","v":0},{"$f":"IF(L$570>=$C588,MIN(-(SUM($F588:K588)-$E588),($E588*(1-$D$572))*$D588),0)*L$568","v":0},{"$f":"IF(M$570>=$C588,MIN(-(SUM($F588:L588)-$E588),($E588*(1-$D$572))*$D588),0)*M$568","v":0},{"$f":"IF(N$570>=$C588,MIN(-(SUM($F588:M588)-$E588),($E588*(1-$D$572))*$D588),0)*N$568","v":0},{"$f":"IF(O$570>=$C588,MIN(-(SUM($F588:N588)-$E588),($E588*(1-$D$572))*$D588),0)*O$568","v":0},{"$f":"IF(P$570>=$C588,MIN(-(SUM($F588:O588)-$E588),($E588*(1-$D$572))*$D588),0)*P$568","v":0},{"$f":"IF(Q$570>=$C588,MIN(-(SUM($F588:P588)-$E588),($E588*(1-$D$572))*$D588),0)*Q$568","v":0},{"$f":"IF(R$570>=$C588,MIN(-(SUM($F588:Q588)-$E588),($E588*(1-$D$572))*$D588),0)*R$568","v":0},{"$f":"IF(S$570>=$C588,MIN(-(SUM($F588:R588)-$E588),($E588*(1-$D$572))*$D588),0)*S$568","v":0},{"$f":"IF(T$570>=$C588,MIN(-(SUM($F588:S588)-$E588),($E588*(1-$D$572))*$D588),0)*T$568","v":0.25640000000000002},{"$f":"IF(U$570>=$C588,MIN(-(SUM($F588:T588)-$E588),($E588*(1-$D$572))*$D588),0)*U$568","v":0.25640000000000002},{"$f":"IF(V$570>=$C588,MIN(-(SUM($F588:U588)-$E588),($E588*(1-$D$572))*$D588),0)*V$568","v":0.25640000000000002},{"$f":"IF(W$570>=$C588,MIN(-(SUM($F588:V588)-$E588),($E588*(1-$D$572))*$D588),0)*W$568","v":0.25640000000000002},{"$f":"IF(X$570>=$C588,MIN(-(SUM($F588:W588)-$E588),($E588*(1-$D$572))*$D588),0)*X$568","v":0.25640000000000002},{"$f":"IF(Y$570>=$C588,MIN(-(SUM($F588:X588)-$E588),($E588*(1-$D$572))*$D588),0)*Y$568","v":0.25640000000000002},{"$f":"IF(Z$570>=$C588,MIN(-(SUM($F588:Y588)-$E588),($E588*(1-$D$572))*$D588),0)*Z$568","v":0.25640000000000002},{"$f":"IF(AA$570>=$C588,MIN(-(SUM($F588:Z588)-$E588),($E588*(1-$D$572))*$D588),0)*AA$568","v":0.25640000000000002},{"$f":"IF(AB$570>=$C588,MIN(-(SUM($F588:AA588)-$E588),($E588*(1-$D$572))*$D588),0)*AB$568","v":0.25640000000000002},{"$f":"IF(AC$570>=$C588,MIN(-(SUM($F588:AB588)-$E588),($E588*(1-$D$572))*$D588),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C588,MIN(-(SUM($F588:AC588)-$E588),($E588*(1-$D$572))*$D588),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C588,MIN(-(SUM($F588:AD588)-$E588),($E588*(1-$D$572))*$D588),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C588,MIN(-(SUM($F588:AE588)-$E588),($E588*(1-$D$572))*$D588),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C588,MIN(-(SUM($F588:AF588)-$E588),($E588*(1-$D$572))*$D588),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C588,MIN(-(SUM($F588:AG588)-$E588),($E588*(1-$D$572))*$D588),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C588,MIN(-(SUM($F588:AH588)-$E588),($E588*(1-$D$572))*$D588),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C588,MIN(-(SUM($F588:AI588)-$E588),($E588*(1-$D$572))*$D588),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C588,MIN(-(SUM($F588:AJ588)-$E588),($E588*(1-$D$572))*$D588),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C588,MIN(-(SUM($F588:AK588)-$E588),($E588*(1-$D$572))*$D588),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C588,MIN(-(SUM($F588:AL588)-$E588),($E588*(1-$D$572))*$D588),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C588,MIN(-(SUM($F588:AM588)-$E588),($E588*(1-$D$572))*$D588),0)*AN$568","v":0}]
[null,null,15,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E589*D572","v":0},{"$f":"IF(G$570>=$C589,MIN(-(SUM(F589:$F589)-$E589),($E589*(1-$D$572))*$D589),0)*G$568","v":0},{"$f":"IF(H$570>=$C589,MIN(-(SUM($F589:G589)-$E589),($E589*(1-$D$572))*$D589),0)*H$568","v":0},{"$f":"IF(I$570>=$C589,MIN(-(SUM($F589:H589)-$E589),($E589*(1-$D$572))*$D589),0)*I$568","v":0},{"$f":"IF(J$570>=$C589,MIN(-(SUM($F589:I589)-$E589),($E589*(1-$D$572))*$D589),0)*J$568","v":0},{"$f":"IF(K$570>=$C589,MIN(-(SUM($F589:J589)-$E589),($E589*(1-$D$572))*$D589),0)*K$568","v":0},{"$f":"IF(L$570>=$C589,MIN(-(SUM($F589:K589)-$E589),($E589*(1-$D$572))*$D589),0)*L$568","v":0},{"$f":"IF(M$570>=$C589,MIN(-(SUM($F589:L589)-$E589),($E589*(1-$D$572))*$D589),0)*M$568","v":0},{"$f":"IF(N$570>=$C589,MIN(-(SUM($F589:M589)-$E589),($E589*(1-$D$572))*$D589),0)*N$568","v":0},{"$f":"IF(O$570>=$C589,MIN(-(SUM($F589:N589)-$E589),($E589*(1-$D$572))*$D589),0)*O$568","v":0},{"$f":"IF(P$570>=$C589,MIN(-(SUM($F589:O589)-$E589),($E589*(1-$D$572))*$D589),0)*P$568","v":0},{"$f":"IF(Q$570>=$C589,MIN(-(SUM($F589:P589)-$E589),($E589*(1-$D$572))*$D589),0)*Q$568","v":0},{"$f":"IF(R$570>=$C589,MIN(-(SUM($F589:Q589)-$E589),($E589*(1-$D$572))*$D589),0)*R$568","v":0},{"$f":"IF(S$570>=$C589,MIN(-(SUM($F589:R589)-$E589),($E589*(1-$D$572))*$D589),0)*S$568","v":0},{"$f":"IF(T$570>=$C589,MIN(-(SUM($F589:S589)-$E589),($E589*(1-$D$572))*$D589),0)*T$568","v":0},{"$f":"IF(U$570>=$C589,MIN(-(SUM($F589:T589)-$E589),($E589*(1-$D$572))*$D589),0)*U$568","v":0},{"$f":"IF(V$570>=$C589,MIN(-(SUM($F589:U589)-$E589),($E589*(1-$D$572))*$D589),0)*V$568","v":0},{"$f":"IF(W$570>=$C589,MIN(-(SUM($F589:V589)-$E589),($E589*(1-$D$572))*$D589),0)*W$568","v":0},{"$f":"IF(X$570>=$C589,MIN(-(SUM($F589:W589)-$E589),($E589*(1-$D$572))*$D589),0)*X$568","v":0},{"$f":"IF(Y$570>=$C589,MIN(-(SUM($F589:X589)-$E589),($E589*(1-$D$572))*$D589),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C589,MIN(-(SUM($F589:Y589)-$E589),($E589*(1-$D$572))*$D589),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C589,MIN(-(SUM($F589:Z589)-$E589),($E589*(1-$D$572))*$D589),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C589,MIN(-(SUM($F589:AA589)-$E589),($E589*(1-$D$572))*$D589),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C589,MIN(-(SUM($F589:AB589)-$E589),($E589*(1-$D$572))*$D589),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C589,MIN(-(SUM($F589:AC589)-$E589),($E589*(1-$D$572))*$D589),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C589,MIN(-(SUM($F589:AD589)-$E589),($E589*(1-$D$572))*$D589),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C589,MIN(-(SUM($F589:AE589)-$E589),($E589*(1-$D$572))*$D589),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C589,MIN(-(SUM($F589:AF589)-$E589),($E589*(1-$D$572))*$D589),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C589,MIN(-(SUM($F589:AG589)-$E589),($E589*(1-$D$572))*$D589),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C589,MIN(-(SUM($F589:AH589)-$E589),($E589*(1-$D$572))*$D589),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C589,MIN(-(SUM($F589:AI589)-$E589),($E589*(1-$D$572))*$D589),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C589,MIN(-(SUM($F589:AJ589)-$E589),($E589*(1-$D$572))*$D589),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C589,MIN(-(SUM($F589:AK589)-$E589),($E589*(1-$D$572))*$D589),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C589,MIN(-(SUM($F589:AL589)-$E589),($E589*(1-$D$572))*$D589),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C589,MIN(-(SUM($F589:AM589)-$E589),($E589*(1-$D$572))*$D589),0)*AN$568","v":0}]
[null,null,16,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E590*D572","v":0},{"$f":"IF(G$570>=$C590,MIN(-(SUM(F590:$F590)-$E590),($E590*(1-$D$572))*$D590),0)*G$568","v":0},{"$f":"IF(H$570>=$C590,MIN(-(SUM($F590:G590)-$E590),($E590*(1-$D$572))*$D590),0)*H$568","v":0},{"$f":"IF(I$570>=$C590,MIN(-(SUM($F590:H590)-$E590),($E590*(1-$D$572))*$D590),0)*I$568","v":0},{"$f":"IF(J$570>=$C590,MIN(-(SUM($F590:I590)-$E590),($E590*(1-$D$572))*$D590),0)*J$568","v":0},{"$f":"IF(K$570>=$C590,MIN(-(SUM($F590:J590)-$E590),($E590*(1-$D$572))*$D590),0)*K$568","v":0},{"$f":"IF(L$570>=$C590,MIN(-(SUM($F590:K590)-$E590),($E590*(1-$D$572))*$D590),0)*L$568","v":0},{"$f":"IF(M$570>=$C590,MIN(-(SUM($F590:L590)-$E590),($E590*(1-$D$572))*$D590),0)*M$568","v":0},{"$f":"IF(N$570>=$C590,MIN(-(SUM($F590:M590)-$E590),($E590*(1-$D$572))*$D590),0)*N$568","v":0},{"$f":"IF(O$570>=$C590,MIN(-(SUM($F590:N590)-$E590),($E590*(1-$D$572))*$D590),0)*O$568","v":0},{"$f":"IF(P$570>=$C590,MIN(-(SUM($F590:O590)-$E590),($E590*(1-$D$572))*$D590),0)*P$568","v":0},{"$f":"IF(Q$570>=$C590,MIN(-(SUM($F590:P590)-$E590),($E590*(1-$D$572))*$D590),0)*Q$568","v":0},{"$f":"IF(R$570>=$C590,MIN(-(SUM($F590:Q590)-$E590),($E590*(1-$D$572))*$D590),0)*R$568","v":0},{"$f":"IF(S$570>=$C590,MIN(-(SUM($F590:R590)-$E590),($E590*(1-$D$572))*$D590),0)*S$568","v":0},{"$f":"IF(T$570>=$C590,MIN(-(SUM($F590:S590)-$E590),($E590*(1-$D$572))*$D590),0)*T$568","v":0},{"$f":"IF(U$570>=$C590,MIN(-(SUM($F590:T590)-$E590),($E590*(1-$D$572))*$D590),0)*U$568","v":0},{"$f":"IF(V$570>=$C590,MIN(-(SUM($F590:U590)-$E590),($E590*(1-$D$572))*$D590),0)*V$568","v":0.12820000000000001},{"$f":"IF(W$570>=$C590,MIN(-(SUM($F590:V590)-$E590),($E590*(1-$D$572))*$D590),0)*W$568","v":0.12820000000000001},{"$f":"IF(X$570>=$C590,MIN(-(SUM($F590:W590)-$E590),($E590*(1-$D$572))*$D590),0)*X$568","v":0.12820000000000001},{"$f":"IF(Y$570>=$C590,MIN(-(SUM($F590:X590)-$E590),($E590*(1-$D$572))*$D590),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C590,MIN(-(SUM($F590:Y590)-$E590),($E590*(1-$D$572))*$D590),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C590,MIN(-(SUM($F590:Z590)-$E590),($E590*(1-$D$572))*$D590),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C590,MIN(-(SUM($F590:AA590)-$E590),($E590*(1-$D$572))*$D590),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C590,MIN(-(SUM($F590:AB590)-$E590),($E590*(1-$D$572))*$D590),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C590,MIN(-(SUM($F590:AC590)-$E590),($E590*(1-$D$572))*$D590),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C590,MIN(-(SUM($F590:AD590)-$E590),($E590*(1-$D$572))*$D590),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C590,MIN(-(SUM($F590:AE590)-$E590),($E590*(1-$D$572))*$D590),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C590,MIN(-(SUM($F590:AF590)-$E590),($E590*(1-$D$572))*$D590),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C590,MIN(-(SUM($F590:AG590)-$E590),($E590*(1-$D$572))*$D590),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C590,MIN(-(SUM($F590:AH590)-$E590),($E590*(1-$D$572))*$D590),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C590,MIN(-(SUM($F590:AI590)-$E590),($E590*(1-$D$572))*$D590),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C590,MIN(-(SUM($F590:AJ590)-$E590),($E590*(1-$D$572))*$D590),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C590,MIN(-(SUM($F590:AK590)-$E590),($E590*(1-$D$572))*$D590),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C590,MIN(-(SUM($F590:AL590)-$E590),($E590*(1-$D$572))*$D590),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C590,MIN(-(SUM($F590:AM590)-$E590),($E590*(1-$D$572))*$D590),0)*AN$568","v":0}]
[null,null,17,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E591*D572","v":0},{"$f":"IF(G$570>=$C591,MIN(-(SUM(F591:$F591)-$E591),($E591*(1-$D$572))*$D591),0)*G$568","v":0},{"$f":"IF(H$570>=$C591,MIN(-(SUM($F591:G591)-$E591),($E591*(1-$D$572))*$D591),0)*H$568","v":0},{"$f":"IF(I$570>=$C591,MIN(-(SUM($F591:H591)-$E591),($E591*(1-$D$572))*$D591),0)*I$568","v":0},{"$f":"IF(J$570>=$C591,MIN(-(SUM($F591:I591)-$E591),($E591*(1-$D$572))*$D591),0)*J$568","v":0},{"$f":"IF(K$570>=$C591,MIN(-(SUM($F591:J591)-$E591),($E591*(1-$D$572))*$D591),0)*K$568","v":0},{"$f":"IF(L$570>=$C591,MIN(-(SUM($F591:K591)-$E591),($E591*(1-$D$572))*$D591),0)*L$568","v":0},{"$f":"IF(M$570>=$C591,MIN(-(SUM($F591:L591)-$E591),($E591*(1-$D$572))*$D591),0)*M$568","v":0},{"$f":"IF(N$570>=$C591,MIN(-(SUM($F591:M591)-$E591),($E591*(1-$D$572))*$D591),0)*N$568","v":0},{"$f":"IF(O$570>=$C591,MIN(-(SUM($F591:N591)-$E591),($E591*(1-$D$572))*$D591),0)*O$568","v":0},{"$f":"IF(P$570>=$C591,MIN(-(SUM($F591:O591)-$E591),($E591*(1-$D$572))*$D591),0)*P$568","v":0},{"$f":"IF(Q$570>=$C591,MIN(-(SUM($F591:P591)-$E591),($E591*(1-$D$572))*$D591),0)*Q$568","v":0},{"$f":"IF(R$570>=$C591,MIN(-(SUM($F591:Q591)-$E591),($E591*(1-$D$572))*$D591),0)*R$568","v":0},{"$f":"IF(S$570>=$C591,MIN(-(SUM($F591:R591)-$E591),($E591*(1-$D$572))*$D591),0)*S$568","v":0},{"$f":"IF(T$570>=$C591,MIN(-(SUM($F591:S591)-$E591),($E591*(1-$D$572))*$D591),0)*T$568","v":0},{"$f":"IF(U$570>=$C591,MIN(-(SUM($F591:T591)-$E591),($E591*(1-$D$572))*$D591),0)*U$568","v":0},{"$f":"IF(V$570>=$C591,MIN(-(SUM($F591:U591)-$E591),($E591*(1-$D$572))*$D591),0)*V$568","v":0},{"$f":"IF(W$570>=$C591,MIN(-(SUM($F591:V591)-$E591),($E591*(1-$D$572))*$D591),0)*W$568","v":0.25640000000000002},{"$f":"IF(X$570>=$C591,MIN(-(SUM($F591:W591)-$E591),($E591*(1-$D$572))*$D591),0)*X$568","v":0.25640000000000002},{"$f":"IF(Y$570>=$C591,MIN(-(SUM($F591:X591)-$E591),($E591*(1-$D$572))*$D591),0)*Y$568","v":0.25640000000000002},{"$f":"IF(Z$570>=$C591,MIN(-(SUM($F591:Y591)-$E591),($E591*(1-$D$572))*$D591),0)*Z$568","v":0.25640000000000002},{"$f":"IF(AA$570>=$C591,MIN(-(SUM($F591:Z591)-$E591),($E591*(1-$D$572))*$D591),0)*AA$568","v":0.25640000000000002},{"$f":"IF(AB$570>=$C591,MIN(-(SUM($F591:AA591)-$E591),($E591*(1-$D$572))*$D591),0)*AB$568","v":0.25640000000000002},{"$f":"IF(AC$570>=$C591,MIN(-(SUM($F591:AB591)-$E591),($E591*(1-$D$572))*$D591),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C591,MIN(-(SUM($F591:AC591)-$E591),($E591*(1-$D$572))*$D591),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C591,MIN(-(SUM($F591:AD591)-$E591),($E591*(1-$D$572))*$D591),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C591,MIN(-(SUM($F591:AE591)-$E591),($E591*(1-$D$572))*$D591),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C591,MIN(-(SUM($F591:AF591)-$E591),($E591*(1-$D$572))*$D591),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C591,MIN(-(SUM($F591:AG591)-$E591),($E591*(1-$D$572))*$D591),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C591,MIN(-(SUM($F591:AH591)-$E591),($E591*(1-$D$572))*$D591),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C591,MIN(-(SUM($F591:AI591)-$E591),($E591*(1-$D$572))*$D591),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C591,MIN(-(SUM($F591:AJ591)-$E591),($E591*(1-$D$572))*$D591),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C591,MIN(-(SUM($F591:AK591)-$E591),($E591*(1-$D$572))*$D591),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C591,MIN(-(SUM($F591:AL591)-$E591),($E591*(1-$D$572))*$D591),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C591,MIN(-(SUM($F591:AM591)-$E591),($E591*(1-$D$572))*$D591),0)*AN$568","v":0}]
[null,null,18,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E592*D572","v":0},{"$f":"IF(G$570>=$C592,MIN(-(SUM(F592:$F592)-$E592),($E592*(1-$D$572))*$D592),0)*G$568","v":0},{"$f":"IF(H$570>=$C592,MIN(-(SUM($F592:G592)-$E592),($E592*(1-$D$572))*$D592),0)*H$568","v":0},{"$f":"IF(I$570>=$C592,MIN(-(SUM($F592:H592)-$E592),($E592*(1-$D$572))*$D592),0)*I$568","v":0},{"$f":"IF(J$570>=$C592,MIN(-(SUM($F592:I592)-$E592),($E592*(1-$D$572))*$D592),0)*J$568","v":0},{"$f":"IF(K$570>=$C592,MIN(-(SUM($F592:J592)-$E592),($E592*(1-$D$572))*$D592),0)*K$568","v":0},{"$f":"IF(L$570>=$C592,MIN(-(SUM($F592:K592)-$E592),($E592*(1-$D$572))*$D592),0)*L$568","v":0},{"$f":"IF(M$570>=$C592,MIN(-(SUM($F592:L592)-$E592),($E592*(1-$D$572))*$D592),0)*M$568","v":0},{"$f":"IF(N$570>=$C592,MIN(-(SUM($F592:M592)-$E592),($E592*(1-$D$572))*$D592),0)*N$568","v":0},{"$f":"IF(O$570>=$C592,MIN(-(SUM($F592:N592)-$E592),($E592*(1-$D$572))*$D592),0)*O$568","v":0},{"$f":"IF(P$570>=$C592,MIN(-(SUM($F592:O592)-$E592),($E592*(1-$D$572))*$D592),0)*P$568","v":0},{"$f":"IF(Q$570>=$C592,MIN(-(SUM($F592:P592)-$E592),($E592*(1-$D$572))*$D592),0)*Q$568","v":0},{"$f":"IF(R$570>=$C592,MIN(-(SUM($F592:Q592)-$E592),($E592*(1-$D$572))*$D592),0)*R$568","v":0},{"$f":"IF(S$570>=$C592,MIN(-(SUM($F592:R592)-$E592),($E592*(1-$D$572))*$D592),0)*S$568","v":0},{"$f":"IF(T$570>=$C592,MIN(-(SUM($F592:S592)-$E592),($E592*(1-$D$572))*$D592),0)*T$568","v":0},{"$f":"IF(U$570>=$C592,MIN(-(SUM($F592:T592)-$E592),($E592*(1-$D$572))*$D592),0)*U$568","v":0},{"$f":"IF(V$570>=$C592,MIN(-(SUM($F592:U592)-$E592),($E592*(1-$D$572))*$D592),0)*V$568","v":0},{"$f":"IF(W$570>=$C592,MIN(-(SUM($F592:V592)-$E592),($E592*(1-$D$572))*$D592),0)*W$568","v":0},{"$f":"IF(X$570>=$C592,MIN(-(SUM($F592:W592)-$E592),($E592*(1-$D$572))*$D592),0)*X$568","v":0},{"$f":"IF(Y$570>=$C592,MIN(-(SUM($F592:X592)-$E592),($E592*(1-$D$572))*$D592),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C592,MIN(-(SUM($F592:Y592)-$E592),($E592*(1-$D$572))*$D592),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C592,MIN(-(SUM($F592:Z592)-$E592),($E592*(1-$D$572))*$D592),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C592,MIN(-(SUM($F592:AA592)-$E592),($E592*(1-$D$572))*$D592),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C592,MIN(-(SUM($F592:AB592)-$E592),($E592*(1-$D$572))*$D592),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C592,MIN(-(SUM($F592:AC592)-$E592),($E592*(1-$D$572))*$D592),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C592,MIN(-(SUM($F592:AD592)-$E592),($E592*(1-$D$572))*$D592),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C592,MIN(-(SUM($F592:AE592)-$E592),($E592*(1-$D$572))*$D592),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C592,MIN(-(SUM($F592:AF592)-$E592),($E592*(1-$D$572))*$D592),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C592,MIN(-(SUM($F592:AG592)-$E592),($E592*(1-$D$572))*$D592),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C592,MIN(-(SUM($F592:AH592)-$E592),($E592*(1-$D$572))*$D592),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C592,MIN(-(SUM($F592:AI592)-$E592),($E592*(1-$D$572))*$D592),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C592,MIN(-(SUM($F592:AJ592)-$E592),($E592*(1-$D$572))*$D592),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C592,MIN(-(SUM($F592:AK592)-$E592),($E592*(1-$D$572))*$D592),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C592,MIN(-(SUM($F592:AL592)-$E592),($E592*(1-$D$572))*$D592),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C592,MIN(-(SUM($F592:AM592)-$E592),($E592*(1-$D$572))*$D592),0)*AN$568","v":0}]
[null,null,19,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E593*D572","v":0},{"$f":"IF(G$570>=$C593,MIN(-(SUM(F593:$F593)-$E593),($E593*(1-$D$572))*$D593),0)*G$568","v":0},{"$f":"IF(H$570>=$C593,MIN(-(SUM($F593:G593)-$E593),($E593*(1-$D$572))*$D593),0)*H$568","v":0},{"$f":"IF(I$570>=$C593,MIN(-(SUM($F593:H593)-$E593),($E593*(1-$D$572))*$D593),0)*I$568","v":0},{"$f":"IF(J$570>=$C593,MIN(-(SUM($F593:I593)-$E593),($E593*(1-$D$572))*$D593),0)*J$568","v":0},{"$f":"IF(K$570>=$C593,MIN(-(SUM($F593:J593)-$E593),($E593*(1-$D$572))*$D593),0)*K$568","v":0},{"$f":"IF(L$570>=$C593,MIN(-(SUM($F593:K593)-$E593),($E593*(1-$D$572))*$D593),0)*L$568","v":0},{"$f":"IF(M$570>=$C593,MIN(-(SUM($F593:L593)-$E593),($E593*(1-$D$572))*$D593),0)*M$568","v":0},{"$f":"IF(N$570>=$C593,MIN(-(SUM($F593:M593)-$E593),($E593*(1-$D$572))*$D593),0)*N$568","v":0},{"$f":"IF(O$570>=$C593,MIN(-(SUM($F593:N593)-$E593),($E593*(1-$D$572))*$D593),0)*O$568","v":0},{"$f":"IF(P$570>=$C593,MIN(-(SUM($F593:O593)-$E593),($E593*(1-$D$572))*$D593),0)*P$568","v":0},{"$f":"IF(Q$570>=$C593,MIN(-(SUM($F593:P593)-$E593),($E593*(1-$D$572))*$D593),0)*Q$568","v":0},{"$f":"IF(R$570>=$C593,MIN(-(SUM($F593:Q593)-$E593),($E593*(1-$D$572))*$D593),0)*R$568","v":0},{"$f":"IF(S$570>=$C593,MIN(-(SUM($F593:R593)-$E593),($E593*(1-$D$572))*$D593),0)*S$568","v":0},{"$f":"IF(T$570>=$C593,MIN(-(SUM($F593:S593)-$E593),($E593*(1-$D$572))*$D593),0)*T$568","v":0},{"$f":"IF(U$570>=$C593,MIN(-(SUM($F593:T593)-$E593),($E593*(1-$D$572))*$D593),0)*U$568","v":0},{"$f":"IF(V$570>=$C593,MIN(-(SUM($F593:U593)-$E593),($E593*(1-$D$572))*$D593),0)*V$568","v":0},{"$f":"IF(W$570>=$C593,MIN(-(SUM($F593:V593)-$E593),($E593*(1-$D$572))*$D593),0)*W$568","v":0},{"$f":"IF(X$570>=$C593,MIN(-(SUM($F593:W593)-$E593),($E593*(1-$D$572))*$D593),0)*X$568","v":0},{"$f":"IF(Y$570>=$C593,MIN(-(SUM($F593:X593)-$E593),($E593*(1-$D$572))*$D593),0)*Y$568","v":0.12820000000000001},{"$f":"IF(Z$570>=$C593,MIN(-(SUM($F593:Y593)-$E593),($E593*(1-$D$572))*$D593),0)*Z$568","v":0.12820000000000001},{"$f":"IF(AA$570>=$C593,MIN(-(SUM($F593:Z593)-$E593),($E593*(1-$D$572))*$D593),0)*AA$568","v":0.12820000000000001},{"$f":"IF(AB$570>=$C593,MIN(-(SUM($F593:AA593)-$E593),($E593*(1-$D$572))*$D593),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C593,MIN(-(SUM($F593:AB593)-$E593),($E593*(1-$D$572))*$D593),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C593,MIN(-(SUM($F593:AC593)-$E593),($E593*(1-$D$572))*$D593),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C593,MIN(-(SUM($F593:AD593)-$E593),($E593*(1-$D$572))*$D593),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C593,MIN(-(SUM($F593:AE593)-$E593),($E593*(1-$D$572))*$D593),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C593,MIN(-(SUM($F593:AF593)-$E593),($E593*(1-$D$572))*$D593),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C593,MIN(-(SUM($F593:AG593)-$E593),($E593*(1-$D$572))*$D593),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C593,MIN(-(SUM($F593:AH593)-$E593),($E593*(1-$D$572))*$D593),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C593,MIN(-(SUM($F593:AI593)-$E593),($E593*(1-$D$572))*$D593),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C593,MIN(-(SUM($F593:AJ593)-$E593),($E593*(1-$D$572))*$D593),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C593,MIN(-(SUM($F593:AK593)-$E593),($E593*(1-$D$572))*$D593),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C593,MIN(-(SUM($F593:AL593)-$E593),($E593*(1-$D$572))*$D593),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C593,MIN(-(SUM($F593:AM593)-$E593),($E593*(1-$D$572))*$D593),0)*AN$568","v":0}]
[null,null,20,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E594*D572","v":0},{"$f":"IF(G$570>=$C594,MIN(-(SUM(F594:$F594)-$E594),($E594*(1-$D$572))*$D594),0)*G$568","v":0},{"$f":"IF(H$570>=$C594,MIN(-(SUM($F594:G594)-$E594),($E594*(1-$D$572))*$D594),0)*H$568","v":0},{"$f":"IF(I$570>=$C594,MIN(-(SUM($F594:H594)-$E594),($E594*(1-$D$572))*$D594),0)*I$568","v":0},{"$f":"IF(J$570>=$C594,MIN(-(SUM($F594:I594)-$E594),($E594*(1-$D$572))*$D594),0)*J$568","v":0},{"$f":"IF(K$570>=$C594,MIN(-(SUM($F594:J594)-$E594),($E594*(1-$D$572))*$D594),0)*K$568","v":0},{"$f":"IF(L$570>=$C594,MIN(-(SUM($F594:K594)-$E594),($E594*(1-$D$572))*$D594),0)*L$568","v":0},{"$f":"IF(M$570>=$C594,MIN(-(SUM($F594:L594)-$E594),($E594*(1-$D$572))*$D594),0)*M$568","v":0},{"$f":"IF(N$570>=$C594,MIN(-(SUM($F594:M594)-$E594),($E594*(1-$D$572))*$D594),0)*N$568","v":0},{"$f":"IF(O$570>=$C594,MIN(-(SUM($F594:N594)-$E594),($E594*(1-$D$572))*$D594),0)*O$568","v":0},{"$f":"IF(P$570>=$C594,MIN(-(SUM($F594:O594)-$E594),($E594*(1-$D$572))*$D594),0)*P$568","v":0},{"$f":"IF(Q$570>=$C594,MIN(-(SUM($F594:P594)-$E594),($E594*(1-$D$572))*$D594),0)*Q$568","v":0},{"$f":"IF(R$570>=$C594,MIN(-(SUM($F594:Q594)-$E594),($E594*(1-$D$572))*$D594),0)*R$568","v":0},{"$f":"IF(S$570>=$C594,MIN(-(SUM($F594:R594)-$E594),($E594*(1-$D$572))*$D594),0)*S$568","v":0},{"$f":"IF(T$570>=$C594,MIN(-(SUM($F594:S594)-$E594),($E594*(1-$D$572))*$D594),0)*T$568","v":0},{"$f":"IF(U$570>=$C594,MIN(-(SUM($F594:T594)-$E594),($E594*(1-$D$572))*$D594),0)*U$568","v":0},{"$f":"IF(V$570>=$C594,MIN(-(SUM($F594:U594)-$E594),($E594*(1-$D$572))*$D594),0)*V$568","v":0},{"$f":"IF(W$570>=$C594,MIN(-(SUM($F594:V594)-$E594),($E594*(1-$D$572))*$D594),0)*W$568","v":0},{"$f":"IF(X$570>=$C594,MIN(-(SUM($F594:W594)-$E594),($E594*(1-$D$572))*$D594),0)*X$568","v":0},{"$f":"IF(Y$570>=$C594,MIN(-(SUM($F594:X594)-$E594),($E594*(1-$D$572))*$D594),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C594,MIN(-(SUM($F594:Y594)-$E594),($E594*(1-$D$572))*$D594),0)*Z$568","v":0.25640000000000002},{"$f":"IF(AA$570>=$C594,MIN(-(SUM($F594:Z594)-$E594),($E594*(1-$D$572))*$D594),0)*AA$568","v":0.25640000000000002},{"$f":"IF(AB$570>=$C594,MIN(-(SUM($F594:AA594)-$E594),($E594*(1-$D$572))*$D594),0)*AB$568","v":0.25640000000000002},{"$f":"IF(AC$570>=$C594,MIN(-(SUM($F594:AB594)-$E594),($E594*(1-$D$572))*$D594),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C594,MIN(-(SUM($F594:AC594)-$E594),($E594*(1-$D$572))*$D594),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C594,MIN(-(SUM($F594:AD594)-$E594),($E594*(1-$D$572))*$D594),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C594,MIN(-(SUM($F594:AE594)-$E594),($E594*(1-$D$572))*$D594),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C594,MIN(-(SUM($F594:AF594)-$E594),($E594*(1-$D$572))*$D594),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C594,MIN(-(SUM($F594:AG594)-$E594),($E594*(1-$D$572))*$D594),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C594,MIN(-(SUM($F594:AH594)-$E594),($E594*(1-$D$572))*$D594),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C594,MIN(-(SUM($F594:AI594)-$E594),($E594*(1-$D$572))*$D594),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C594,MIN(-(SUM($F594:AJ594)-$E594),($E594*(1-$D$572))*$D594),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C594,MIN(-(SUM($F594:AK594)-$E594),($E594*(1-$D$572))*$D594),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C594,MIN(-(SUM($F594:AL594)-$E594),($E594*(1-$D$572))*$D594),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C594,MIN(-(SUM($F594:AM594)-$E594),($E594*(1-$D$572))*$D594),0)*AN$568","v":0}]
[null,null,21,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E595*D572","v":0},{"$f":"IF(G$570>=$C595,MIN(-(SUM(F595:$F595)-$E595),($E595*(1-$D$572))*$D595),0)*G$568","v":0},{"$f":"IF(H$570>=$C595,MIN(-(SUM($F595:G595)-$E595),($E595*(1-$D$572))*$D595),0)*H$568","v":0},{"$f":"IF(I$570>=$C595,MIN(-(SUM($F595:H595)-$E595),($E595*(1-$D$572))*$D595),0)*I$568","v":0},{"$f":"IF(J$570>=$C595,MIN(-(SUM($F595:I595)-$E595),($E595*(1-$D$572))*$D595),0)*J$568","v":0},{"$f":"IF(K$570>=$C595,MIN(-(SUM($F595:J595)-$E595),($E595*(1-$D$572))*$D595),0)*K$568","v":0},{"$f":"IF(L$570>=$C595,MIN(-(SUM($F595:K595)-$E595),($E595*(1-$D$572))*$D595),0)*L$568","v":0},{"$f":"IF(M$570>=$C595,MIN(-(SUM($F595:L595)-$E595),($E595*(1-$D$572))*$D595),0)*M$568","v":0},{"$f":"IF(N$570>=$C595,MIN(-(SUM($F595:M595)-$E595),($E595*(1-$D$572))*$D595),0)*N$568","v":0},{"$f":"IF(O$570>=$C595,MIN(-(SUM($F595:N595)-$E595),($E595*(1-$D$572))*$D595),0)*O$568","v":0},{"$f":"IF(P$570>=$C595,MIN(-(SUM($F595:O595)-$E595),($E595*(1-$D$572))*$D595),0)*P$568","v":0},{"$f":"IF(Q$570>=$C595,MIN(-(SUM($F595:P595)-$E595),($E595*(1-$D$572))*$D595),0)*Q$568","v":0},{"$f":"IF(R$570>=$C595,MIN(-(SUM($F595:Q595)-$E595),($E595*(1-$D$572))*$D595),0)*R$568","v":0},{"$f":"IF(S$570>=$C595,MIN(-(SUM($F595:R595)-$E595),($E595*(1-$D$572))*$D595),0)*S$568","v":0},{"$f":"IF(T$570>=$C595,MIN(-(SUM($F595:S595)-$E595),($E595*(1-$D$572))*$D595),0)*T$568","v":0},{"$f":"IF(U$570>=$C595,MIN(-(SUM($F595:T595)-$E595),($E595*(1-$D$572))*$D595),0)*U$568","v":0},{"$f":"IF(V$570>=$C595,MIN(-(SUM($F595:U595)-$E595),($E595*(1-$D$572))*$D595),0)*V$568","v":0},{"$f":"IF(W$570>=$C595,MIN(-(SUM($F595:V595)-$E595),($E595*(1-$D$572))*$D595),0)*W$568","v":0},{"$f":"IF(X$570>=$C595,MIN(-(SUM($F595:W595)-$E595),($E595*(1-$D$572))*$D595),0)*X$568","v":0},{"$f":"IF(Y$570>=$C595,MIN(-(SUM($F595:X595)-$E595),($E595*(1-$D$572))*$D595),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C595,MIN(-(SUM($F595:Y595)-$E595),($E595*(1-$D$572))*$D595),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C595,MIN(-(SUM($F595:Z595)-$E595),($E595*(1-$D$572))*$D595),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C595,MIN(-(SUM($F595:AA595)-$E595),($E595*(1-$D$572))*$D595),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C595,MIN(-(SUM($F595:AB595)-$E595),($E595*(1-$D$572))*$D595),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C595,MIN(-(SUM($F595:AC595)-$E595),($E595*(1-$D$572))*$D595),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C595,MIN(-(SUM($F595:AD595)-$E595),($E595*(1-$D$572))*$D595),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C595,MIN(-(SUM($F595:AE595)-$E595),($E595*(1-$D$572))*$D595),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C595,MIN(-(SUM($F595:AF595)-$E595),($E595*(1-$D$572))*$D595),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C595,MIN(-(SUM($F595:AG595)-$E595),($E595*(1-$D$572))*$D595),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C595,MIN(-(SUM($F595:AH595)-$E595),($E595*(1-$D$572))*$D595),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C595,MIN(-(SUM($F595:AI595)-$E595),($E595*(1-$D$572))*$D595),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C595,MIN(-(SUM($F595:AJ595)-$E595),($E595*(1-$D$572))*$D595),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C595,MIN(-(SUM($F595:AK595)-$E595),($E595*(1-$D$572))*$D595),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C595,MIN(-(SUM($F595:AL595)-$E595),($E595*(1-$D$572))*$D595),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C595,MIN(-(SUM($F595:AM595)-$E595),($E595*(1-$D$572))*$D595),0)*AN$568","v":0}]
[null,null,22,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E596*D572","v":0},{"$f":"IF(G$570>=$C596,MIN(-(SUM(F596:$F596)-$E596),($E596*(1-$D$572))*$D596),0)*G$568","v":0},{"$f":"IF(H$570>=$C596,MIN(-(SUM($F596:G596)-$E596),($E596*(1-$D$572))*$D596),0)*H$568","v":0},{"$f":"IF(I$570>=$C596,MIN(-(SUM($F596:H596)-$E596),($E596*(1-$D$572))*$D596),0)*I$568","v":0},{"$f":"IF(J$570>=$C596,MIN(-(SUM($F596:I596)-$E596),($E596*(1-$D$572))*$D596),0)*J$568","v":0},{"$f":"IF(K$570>=$C596,MIN(-(SUM($F596:J596)-$E596),($E596*(1-$D$572))*$D596),0)*K$568","v":0},{"$f":"IF(L$570>=$C596,MIN(-(SUM($F596:K596)-$E596),($E596*(1-$D$572))*$D596),0)*L$568","v":0},{"$f":"IF(M$570>=$C596,MIN(-(SUM($F596:L596)-$E596),($E596*(1-$D$572))*$D596),0)*M$568","v":0},{"$f":"IF(N$570>=$C596,MIN(-(SUM($F596:M596)-$E596),($E596*(1-$D$572))*$D596),0)*N$568","v":0},{"$f":"IF(O$570>=$C596,MIN(-(SUM($F596:N596)-$E596),($E596*(1-$D$572))*$D596),0)*O$568","v":0},{"$f":"IF(P$570>=$C596,MIN(-(SUM($F596:O596)-$E596),($E596*(1-$D$572))*$D596),0)*P$568","v":0},{"$f":"IF(Q$570>=$C596,MIN(-(SUM($F596:P596)-$E596),($E596*(1-$D$572))*$D596),0)*Q$568","v":0},{"$f":"IF(R$570>=$C596,MIN(-(SUM($F596:Q596)-$E596),($E596*(1-$D$572))*$D596),0)*R$568","v":0},{"$f":"IF(S$570>=$C596,MIN(-(SUM($F596:R596)-$E596),($E596*(1-$D$572))*$D596),0)*S$568","v":0},{"$f":"IF(T$570>=$C596,MIN(-(SUM($F596:S596)-$E596),($E596*(1-$D$572))*$D596),0)*T$568","v":0},{"$f":"IF(U$570>=$C596,MIN(-(SUM($F596:T596)-$E596),($E596*(1-$D$572))*$D596),0)*U$568","v":0},{"$f":"IF(V$570>=$C596,MIN(-(SUM($F596:U596)-$E596),($E596*(1-$D$572))*$D596),0)*V$568","v":0},{"$f":"IF(W$570>=$C596,MIN(-(SUM($F596:V596)-$E596),($E596*(1-$D$572))*$D596),0)*W$568","v":0},{"$f":"IF(X$570>=$C596,MIN(-(SUM($F596:W596)-$E596),($E596*(1-$D$572))*$D596),0)*X$568","v":0},{"$f":"IF(Y$570>=$C596,MIN(-(SUM($F596:X596)-$E596),($E596*(1-$D$572))*$D596),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C596,MIN(-(SUM($F596:Y596)-$E596),($E596*(1-$D$572))*$D596),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C596,MIN(-(SUM($F596:Z596)-$E596),($E596*(1-$D$572))*$D596),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C596,MIN(-(SUM($F596:AA596)-$E596),($E596*(1-$D$572))*$D596),0)*AB$568","v":0.12820000000000001},{"$f":"IF(AC$570>=$C596,MIN(-(SUM($F596:AB596)-$E596),($E596*(1-$D$572))*$D596),0)*AC$568","v":0.12820000000000001},{"$f":"IF(AD$570>=$C596,MIN(-(SUM($F596:AC596)-$E596),($E596*(1-$D$572))*$D596),0)*AD$568","v":0.12820000000000001},{"$f":"IF(AE$570>=$C596,MIN(-(SUM($F596:AD596)-$E596),($E596*(1-$D$572))*$D596),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C596,MIN(-(SUM($F596:AE596)-$E596),($E596*(1-$D$572))*$D596),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C596,MIN(-(SUM($F596:AF596)-$E596),($E596*(1-$D$572))*$D596),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C596,MIN(-(SUM($F596:AG596)-$E596),($E596*(1-$D$572))*$D596),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C596,MIN(-(SUM($F596:AH596)-$E596),($E596*(1-$D$572))*$D596),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C596,MIN(-(SUM($F596:AI596)-$E596),($E596*(1-$D$572))*$D596),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C596,MIN(-(SUM($F596:AJ596)-$E596),($E596*(1-$D$572))*$D596),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C596,MIN(-(SUM($F596:AK596)-$E596),($E596*(1-$D$572))*$D596),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C596,MIN(-(SUM($F596:AL596)-$E596),($E596*(1-$D$572))*$D596),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C596,MIN(-(SUM($F596:AM596)-$E596),($E596*(1-$D$572))*$D596),0)*AN$568","v":0}]
[null,null,23,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E597*D572","v":0},{"$f":"IF(G$570>=$C597,MIN(-(SUM(F597:$F597)-$E597),($E597*(1-$D$572))*$D597),0)*G$568","v":0},{"$f":"IF(H$570>=$C597,MIN(-(SUM($F597:G597)-$E597),($E597*(1-$D$572))*$D597),0)*H$568","v":0},{"$f":"IF(I$570>=$C597,MIN(-(SUM($F597:H597)-$E597),($E597*(1-$D$572))*$D597),0)*I$568","v":0},{"$f":"IF(J$570>=$C597,MIN(-(SUM($F597:I597)-$E597),($E597*(1-$D$572))*$D597),0)*J$568","v":0},{"$f":"IF(K$570>=$C597,MIN(-(SUM($F597:J597)-$E597),($E597*(1-$D$572))*$D597),0)*K$568","v":0},{"$f":"IF(L$570>=$C597,MIN(-(SUM($F597:K597)-$E597),($E597*(1-$D$572))*$D597),0)*L$568","v":0},{"$f":"IF(M$570>=$C597,MIN(-(SUM($F597:L597)-$E597),($E597*(1-$D$572))*$D597),0)*M$568","v":0},{"$f":"IF(N$570>=$C597,MIN(-(SUM($F597:M597)-$E597),($E597*(1-$D$572))*$D597),0)*N$568","v":0},{"$f":"IF(O$570>=$C597,MIN(-(SUM($F597:N597)-$E597),($E597*(1-$D$572))*$D597),0)*O$568","v":0},{"$f":"IF(P$570>=$C597,MIN(-(SUM($F597:O597)-$E597),($E597*(1-$D$572))*$D597),0)*P$568","v":0},{"$f":"IF(Q$570>=$C597,MIN(-(SUM($F597:P597)-$E597),($E597*(1-$D$572))*$D597),0)*Q$568","v":0},{"$f":"IF(R$570>=$C597,MIN(-(SUM($F597:Q597)-$E597),($E597*(1-$D$572))*$D597),0)*R$568","v":0},{"$f":"IF(S$570>=$C597,MIN(-(SUM($F597:R597)-$E597),($E597*(1-$D$572))*$D597),0)*S$568","v":0},{"$f":"IF(T$570>=$C597,MIN(-(SUM($F597:S597)-$E597),($E597*(1-$D$572))*$D597),0)*T$568","v":0},{"$f":"IF(U$570>=$C597,MIN(-(SUM($F597:T597)-$E597),($E597*(1-$D$572))*$D597),0)*U$568","v":0},{"$f":"IF(V$570>=$C597,MIN(-(SUM($F597:U597)-$E597),($E597*(1-$D$572))*$D597),0)*V$568","v":0},{"$f":"IF(W$570>=$C597,MIN(-(SUM($F597:V597)-$E597),($E597*(1-$D$572))*$D597),0)*W$568","v":0},{"$f":"IF(X$570>=$C597,MIN(-(SUM($F597:W597)-$E597),($E597*(1-$D$572))*$D597),0)*X$568","v":0},{"$f":"IF(Y$570>=$C597,MIN(-(SUM($F597:X597)-$E597),($E597*(1-$D$572))*$D597),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C597,MIN(-(SUM($F597:Y597)-$E597),($E597*(1-$D$572))*$D597),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C597,MIN(-(SUM($F597:Z597)-$E597),($E597*(1-$D$572))*$D597),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C597,MIN(-(SUM($F597:AA597)-$E597),($E597*(1-$D$572))*$D597),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C597,MIN(-(SUM($F597:AB597)-$E597),($E597*(1-$D$572))*$D597),0)*AC$568","v":0.25640000000000002},{"$f":"IF(AD$570>=$C597,MIN(-(SUM($F597:AC597)-$E597),($E597*(1-$D$572))*$D597),0)*AD$568","v":0.25640000000000002},{"$f":"IF(AE$570>=$C597,MIN(-(SUM($F597:AD597)-$E597),($E597*(1-$D$572))*$D597),0)*AE$568","v":0.25640000000000002},{"$f":"IF(AF$570>=$C597,MIN(-(SUM($F597:AE597)-$E597),($E597*(1-$D$572))*$D597),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C597,MIN(-(SUM($F597:AF597)-$E597),($E597*(1-$D$572))*$D597),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C597,MIN(-(SUM($F597:AG597)-$E597),($E597*(1-$D$572))*$D597),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C597,MIN(-(SUM($F597:AH597)-$E597),($E597*(1-$D$572))*$D597),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C597,MIN(-(SUM($F597:AI597)-$E597),($E597*(1-$D$572))*$D597),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C597,MIN(-(SUM($F597:AJ597)-$E597),($E597*(1-$D$572))*$D597),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C597,MIN(-(SUM($F597:AK597)-$E597),($E597*(1-$D$572))*$D597),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C597,MIN(-(SUM($F597:AL597)-$E597),($E597*(1-$D$572))*$D597),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C597,MIN(-(SUM($F597:AM597)-$E597),($E597*(1-$D$572))*$D597),0)*AN$568","v":0}]
[null,null,24,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E598*D572","v":0},{"$f":"IF(G$570>=$C598,MIN(-(SUM(F598:$F598)-$E598),($E598*(1-$D$572))*$D598),0)*G$568","v":0},{"$f":"IF(H$570>=$C598,MIN(-(SUM($F598:G598)-$E598),($E598*(1-$D$572))*$D598),0)*H$568","v":0},{"$f":"IF(I$570>=$C598,MIN(-(SUM($F598:H598)-$E598),($E598*(1-$D$572))*$D598),0)*I$568","v":0},{"$f":"IF(J$570>=$C598,MIN(-(SUM($F598:I598)-$E598),($E598*(1-$D$572))*$D598),0)*J$568","v":0},{"$f":"IF(K$570>=$C598,MIN(-(SUM($F598:J598)-$E598),($E598*(1-$D$572))*$D598),0)*K$568","v":0},{"$f":"IF(L$570>=$C598,MIN(-(SUM($F598:K598)-$E598),($E598*(1-$D$572))*$D598),0)*L$568","v":0},{"$f":"IF(M$570>=$C598,MIN(-(SUM($F598:L598)-$E598),($E598*(1-$D$572))*$D598),0)*M$568","v":0},{"$f":"IF(N$570>=$C598,MIN(-(SUM($F598:M598)-$E598),($E598*(1-$D$572))*$D598),0)*N$568","v":0},{"$f":"IF(O$570>=$C598,MIN(-(SUM($F598:N598)-$E598),($E598*(1-$D$572))*$D598),0)*O$568","v":0},{"$f":"IF(P$570>=$C598,MIN(-(SUM($F598:O598)-$E598),($E598*(1-$D$572))*$D598),0)*P$568","v":0},{"$f":"IF(Q$570>=$C598,MIN(-(SUM($F598:P598)-$E598),($E598*(1-$D$572))*$D598),0)*Q$568","v":0},{"$f":"IF(R$570>=$C598,MIN(-(SUM($F598:Q598)-$E598),($E598*(1-$D$572))*$D598),0)*R$568","v":0},{"$f":"IF(S$570>=$C598,MIN(-(SUM($F598:R598)-$E598),($E598*(1-$D$572))*$D598),0)*S$568","v":0},{"$f":"IF(T$570>=$C598,MIN(-(SUM($F598:S598)-$E598),($E598*(1-$D$572))*$D598),0)*T$568","v":0},{"$f":"IF(U$570>=$C598,MIN(-(SUM($F598:T598)-$E598),($E598*(1-$D$572))*$D598),0)*U$568","v":0},{"$f":"IF(V$570>=$C598,MIN(-(SUM($F598:U598)-$E598),($E598*(1-$D$572))*$D598),0)*V$568","v":0},{"$f":"IF(W$570>=$C598,MIN(-(SUM($F598:V598)-$E598),($E598*(1-$D$572))*$D598),0)*W$568","v":0},{"$f":"IF(X$570>=$C598,MIN(-(SUM($F598:W598)-$E598),($E598*(1-$D$572))*$D598),0)*X$568","v":0},{"$f":"IF(Y$570>=$C598,MIN(-(SUM($F598:X598)-$E598),($E598*(1-$D$572))*$D598),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C598,MIN(-(SUM($F598:Y598)-$E598),($E598*(1-$D$572))*$D598),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C598,MIN(-(SUM($F598:Z598)-$E598),($E598*(1-$D$572))*$D598),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C598,MIN(-(SUM($F598:AA598)-$E598),($E598*(1-$D$572))*$D598),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C598,MIN(-(SUM($F598:AB598)-$E598),($E598*(1-$D$572))*$D598),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C598,MIN(-(SUM($F598:AC598)-$E598),($E598*(1-$D$572))*$D598),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C598,MIN(-(SUM($F598:AD598)-$E598),($E598*(1-$D$572))*$D598),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C598,MIN(-(SUM($F598:AE598)-$E598),($E598*(1-$D$572))*$D598),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C598,MIN(-(SUM($F598:AF598)-$E598),($E598*(1-$D$572))*$D598),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C598,MIN(-(SUM($F598:AG598)-$E598),($E598*(1-$D$572))*$D598),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C598,MIN(-(SUM($F598:AH598)-$E598),($E598*(1-$D$572))*$D598),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C598,MIN(-(SUM($F598:AI598)-$E598),($E598*(1-$D$572))*$D598),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C598,MIN(-(SUM($F598:AJ598)-$E598),($E598*(1-$D$572))*$D598),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C598,MIN(-(SUM($F598:AK598)-$E598),($E598*(1-$D$572))*$D598),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C598,MIN(-(SUM($F598:AL598)-$E598),($E598*(1-$D$572))*$D598),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C598,MIN(-(SUM($F598:AM598)-$E598),($E598*(1-$D$572))*$D598),0)*AN$568","v":0}]
[null,null,25,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E599*D572","v":0},{"$f":"IF(G$570>=$C599,MIN(-(SUM(F599:$F599)-$E599),($E599*(1-$D$572))*$D599),0)*G$568","v":0},{"$f":"IF(H$570>=$C599,MIN(-(SUM($F599:G599)-$E599),($E599*(1-$D$572))*$D599),0)*H$568","v":0},{"$f":"IF(I$570>=$C599,MIN(-(SUM($F599:H599)-$E599),($E599*(1-$D$572))*$D599),0)*I$568","v":0},{"$f":"IF(J$570>=$C599,MIN(-(SUM($F599:I599)-$E599),($E599*(1-$D$572))*$D599),0)*J$568","v":0},{"$f":"IF(K$570>=$C599,MIN(-(SUM($F599:J599)-$E599),($E599*(1-$D$572))*$D599),0)*K$568","v":0},{"$f":"IF(L$570>=$C599,MIN(-(SUM($F599:K599)-$E599),($E599*(1-$D$572))*$D599),0)*L$568","v":0},{"$f":"IF(M$570>=$C599,MIN(-(SUM($F599:L599)-$E599),($E599*(1-$D$572))*$D599),0)*M$568","v":0},{"$f":"IF(N$570>=$C599,MIN(-(SUM($F599:M599)-$E599),($E599*(1-$D$572))*$D599),0)*N$568","v":0},{"$f":"IF(O$570>=$C599,MIN(-(SUM($F599:N599)-$E599),($E599*(1-$D$572))*$D599),0)*O$568","v":0},{"$f":"IF(P$570>=$C599,MIN(-(SUM($F599:O599)-$E599),($E599*(1-$D$572))*$D599),0)*P$568","v":0},{"$f":"IF(Q$570>=$C599,MIN(-(SUM($F599:P599)-$E599),($E599*(1-$D$572))*$D599),0)*Q$568","v":0},{"$f":"IF(R$570>=$C599,MIN(-(SUM($F599:Q599)-$E599),($E599*(1-$D$572))*$D599),0)*R$568","v":0},{"$f":"IF(S$570>=$C599,MIN(-(SUM($F599:R599)-$E599),($E599*(1-$D$572))*$D599),0)*S$568","v":0},{"$f":"IF(T$570>=$C599,MIN(-(SUM($F599:S599)-$E599),($E599*(1-$D$572))*$D599),0)*T$568","v":0},{"$f":"IF(U$570>=$C599,MIN(-(SUM($F599:T599)-$E599),($E599*(1-$D$572))*$D599),0)*U$568","v":0},{"$f":"IF(V$570>=$C599,MIN(-(SUM($F599:U599)-$E599),($E599*(1-$D$572))*$D599),0)*V$568","v":0},{"$f":"IF(W$570>=$C599,MIN(-(SUM($F599:V599)-$E599),($E599*(1-$D$572))*$D599),0)*W$568","v":0},{"$f":"IF(X$570>=$C599,MIN(-(SUM($F599:W599)-$E599),($E599*(1-$D$572))*$D599),0)*X$568","v":0},{"$f":"IF(Y$570>=$C599,MIN(-(SUM($F599:X599)-$E599),($E599*(1-$D$572))*$D599),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C599,MIN(-(SUM($F599:Y599)-$E599),($E599*(1-$D$572))*$D599),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C599,MIN(-(SUM($F599:Z599)-$E599),($E599*(1-$D$572))*$D599),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C599,MIN(-(SUM($F599:AA599)-$E599),($E599*(1-$D$572))*$D599),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C599,MIN(-(SUM($F599:AB599)-$E599),($E599*(1-$D$572))*$D599),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C599,MIN(-(SUM($F599:AC599)-$E599),($E599*(1-$D$572))*$D599),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C599,MIN(-(SUM($F599:AD599)-$E599),($E599*(1-$D$572))*$D599),0)*AE$568","v":0.12820000000000001},{"$f":"IF(AF$570>=$C599,MIN(-(SUM($F599:AE599)-$E599),($E599*(1-$D$572))*$D599),0)*AF$568","v":0.12820000000000001},{"$f":"IF(AG$570>=$C599,MIN(-(SUM($F599:AF599)-$E599),($E599*(1-$D$572))*$D599),0)*AG$568","v":0.12820000000000001},{"$f":"IF(AH$570>=$C599,MIN(-(SUM($F599:AG599)-$E599),($E599*(1-$D$572))*$D599),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C599,MIN(-(SUM($F599:AH599)-$E599),($E599*(1-$D$572))*$D599),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C599,MIN(-(SUM($F599:AI599)-$E599),($E599*(1-$D$572))*$D599),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C599,MIN(-(SUM($F599:AJ599)-$E599),($E599*(1-$D$572))*$D599),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C599,MIN(-(SUM($F599:AK599)-$E599),($E599*(1-$D$572))*$D599),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C599,MIN(-(SUM($F599:AL599)-$E599),($E599*(1-$D$572))*$D599),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C599,MIN(-(SUM($F599:AM599)-$E599),($E599*(1-$D$572))*$D599),0)*AN$568","v":0}]
[null,null,26,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E600*D572","v":0},{"$f":"IF(G$570>=$C600,MIN(-(SUM(F600:$F600)-$E600),($E600*(1-$D$572))*$D600),0)*G$568","v":0},{"$f":"IF(H$570>=$C600,MIN(-(SUM($F600:G600)-$E600),($E600*(1-$D$572))*$D600),0)*H$568","v":0},{"$f":"IF(I$570>=$C600,MIN(-(SUM($F600:H600)-$E600),($E600*(1-$D$572))*$D600),0)*I$568","v":0},{"$f":"IF(J$570>=$C600,MIN(-(SUM($F600:I600)-$E600),($E600*(1-$D$572))*$D600),0)*J$568","v":0},{"$f":"IF(K$570>=$C600,MIN(-(SUM($F600:J600)-$E600),($E600*(1-$D$572))*$D600),0)*K$568","v":0},{"$f":"IF(L$570>=$C600,MIN(-(SUM($F600:K600)-$E600),($E600*(1-$D$572))*$D600),0)*L$568","v":0},{"$f":"IF(M$570>=$C600,MIN(-(SUM($F600:L600)-$E600),($E600*(1-$D$572))*$D600),0)*M$568","v":0},{"$f":"IF(N$570>=$C600,MIN(-(SUM($F600:M600)-$E600),($E600*(1-$D$572))*$D600),0)*N$568","v":0},{"$f":"IF(O$570>=$C600,MIN(-(SUM($F600:N600)-$E600),($E600*(1-$D$572))*$D600),0)*O$568","v":0},{"$f":"IF(P$570>=$C600,MIN(-(SUM($F600:O600)-$E600),($E600*(1-$D$572))*$D600),0)*P$568","v":0},{"$f":"IF(Q$570>=$C600,MIN(-(SUM($F600:P600)-$E600),($E600*(1-$D$572))*$D600),0)*Q$568","v":0},{"$f":"IF(R$570>=$C600,MIN(-(SUM($F600:Q600)-$E600),($E600*(1-$D$572))*$D600),0)*R$568","v":0},{"$f":"IF(S$570>=$C600,MIN(-(SUM($F600:R600)-$E600),($E600*(1-$D$572))*$D600),0)*S$568","v":0},{"$f":"IF(T$570>=$C600,MIN(-(SUM($F600:S600)-$E600),($E600*(1-$D$572))*$D600),0)*T$568","v":0},{"$f":"IF(U$570>=$C600,MIN(-(SUM($F600:T600)-$E600),($E600*(1-$D$572))*$D600),0)*U$568","v":0},{"$f":"IF(V$570>=$C600,MIN(-(SUM($F600:U600)-$E600),($E600*(1-$D$572))*$D600),0)*V$568","v":0},{"$f":"IF(W$570>=$C600,MIN(-(SUM($F600:V600)-$E600),($E600*(1-$D$572))*$D600),0)*W$568","v":0},{"$f":"IF(X$570>=$C600,MIN(-(SUM($F600:W600)-$E600),($E600*(1-$D$572))*$D600),0)*X$568","v":0},{"$f":"IF(Y$570>=$C600,MIN(-(SUM($F600:X600)-$E600),($E600*(1-$D$572))*$D600),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C600,MIN(-(SUM($F600:Y600)-$E600),($E600*(1-$D$572))*$D600),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C600,MIN(-(SUM($F600:Z600)-$E600),($E600*(1-$D$572))*$D600),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C600,MIN(-(SUM($F600:AA600)-$E600),($E600*(1-$D$572))*$D600),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C600,MIN(-(SUM($F600:AB600)-$E600),($E600*(1-$D$572))*$D600),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C600,MIN(-(SUM($F600:AC600)-$E600),($E600*(1-$D$572))*$D600),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C600,MIN(-(SUM($F600:AD600)-$E600),($E600*(1-$D$572))*$D600),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C600,MIN(-(SUM($F600:AE600)-$E600),($E600*(1-$D$572))*$D600),0)*AF$568","v":0.25640000000000002},{"$f":"IF(AG$570>=$C600,MIN(-(SUM($F600:AF600)-$E600),($E600*(1-$D$572))*$D600),0)*AG$568","v":0.25640000000000002},{"$f":"IF(AH$570>=$C600,MIN(-(SUM($F600:AG600)-$E600),($E600*(1-$D$572))*$D600),0)*AH$568","v":0.25640000000000002},{"$f":"IF(AI$570>=$C600,MIN(-(SUM($F600:AH600)-$E600),($E600*(1-$D$572))*$D600),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C600,MIN(-(SUM($F600:AI600)-$E600),($E600*(1-$D$572))*$D600),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C600,MIN(-(SUM($F600:AJ600)-$E600),($E600*(1-$D$572))*$D600),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C600,MIN(-(SUM($F600:AK600)-$E600),($E600*(1-$D$572))*$D600),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C600,MIN(-(SUM($F600:AL600)-$E600),($E600*(1-$D$572))*$D600),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C600,MIN(-(SUM($F600:AM600)-$E600),($E600*(1-$D$572))*$D600),0)*AN$568","v":0}]
[null,null,27,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E601*D572","v":0},{"$f":"IF(G$570>=$C601,MIN(-(SUM(F601:$F601)-$E601),($E601*(1-$D$572))*$D601),0)*G$568","v":0},{"$f":"IF(H$570>=$C601,MIN(-(SUM($F601:G601)-$E601),($E601*(1-$D$572))*$D601),0)*H$568","v":0},{"$f":"IF(I$570>=$C601,MIN(-(SUM($F601:H601)-$E601),($E601*(1-$D$572))*$D601),0)*I$568","v":0},{"$f":"IF(J$570>=$C601,MIN(-(SUM($F601:I601)-$E601),($E601*(1-$D$572))*$D601),0)*J$568","v":0},{"$f":"IF(K$570>=$C601,MIN(-(SUM($F601:J601)-$E601),($E601*(1-$D$572))*$D601),0)*K$568","v":0},{"$f":"IF(L$570>=$C601,MIN(-(SUM($F601:K601)-$E601),($E601*(1-$D$572))*$D601),0)*L$568","v":0},{"$f":"IF(M$570>=$C601,MIN(-(SUM($F601:L601)-$E601),($E601*(1-$D$572))*$D601),0)*M$568","v":0},{"$f":"IF(N$570>=$C601,MIN(-(SUM($F601:M601)-$E601),($E601*(1-$D$572))*$D601),0)*N$568","v":0},{"$f":"IF(O$570>=$C601,MIN(-(SUM($F601:N601)-$E601),($E601*(1-$D$572))*$D601),0)*O$568","v":0},{"$f":"IF(P$570>=$C601,MIN(-(SUM($F601:O601)-$E601),($E601*(1-$D$572))*$D601),0)*P$568","v":0},{"$f":"IF(Q$570>=$C601,MIN(-(SUM($F601:P601)-$E601),($E601*(1-$D$572))*$D601),0)*Q$568","v":0},{"$f":"IF(R$570>=$C601,MIN(-(SUM($F601:Q601)-$E601),($E601*(1-$D$572))*$D601),0)*R$568","v":0},{"$f":"IF(S$570>=$C601,MIN(-(SUM($F601:R601)-$E601),($E601*(1-$D$572))*$D601),0)*S$568","v":0},{"$f":"IF(T$570>=$C601,MIN(-(SUM($F601:S601)-$E601),($E601*(1-$D$572))*$D601),0)*T$568","v":0},{"$f":"IF(U$570>=$C601,MIN(-(SUM($F601:T601)-$E601),($E601*(1-$D$572))*$D601),0)*U$568","v":0},{"$f":"IF(V$570>=$C601,MIN(-(SUM($F601:U601)-$E601),($E601*(1-$D$572))*$D601),0)*V$568","v":0},{"$f":"IF(W$570>=$C601,MIN(-(SUM($F601:V601)-$E601),($E601*(1-$D$572))*$D601),0)*W$568","v":0},{"$f":"IF(X$570>=$C601,MIN(-(SUM($F601:W601)-$E601),($E601*(1-$D$572))*$D601),0)*X$568","v":0},{"$f":"IF(Y$570>=$C601,MIN(-(SUM($F601:X601)-$E601),($E601*(1-$D$572))*$D601),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C601,MIN(-(SUM($F601:Y601)-$E601),($E601*(1-$D$572))*$D601),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C601,MIN(-(SUM($F601:Z601)-$E601),($E601*(1-$D$572))*$D601),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C601,MIN(-(SUM($F601:AA601)-$E601),($E601*(1-$D$572))*$D601),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C601,MIN(-(SUM($F601:AB601)-$E601),($E601*(1-$D$572))*$D601),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C601,MIN(-(SUM($F601:AC601)-$E601),($E601*(1-$D$572))*$D601),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C601,MIN(-(SUM($F601:AD601)-$E601),($E601*(1-$D$572))*$D601),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C601,MIN(-(SUM($F601:AE601)-$E601),($E601*(1-$D$572))*$D601),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C601,MIN(-(SUM($F601:AF601)-$E601),($E601*(1-$D$572))*$D601),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C601,MIN(-(SUM($F601:AG601)-$E601),($E601*(1-$D$572))*$D601),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C601,MIN(-(SUM($F601:AH601)-$E601),($E601*(1-$D$572))*$D601),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C601,MIN(-(SUM($F601:AI601)-$E601),($E601*(1-$D$572))*$D601),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C601,MIN(-(SUM($F601:AJ601)-$E601),($E601*(1-$D$572))*$D601),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C601,MIN(-(SUM($F601:AK601)-$E601),($E601*(1-$D$572))*$D601),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C601,MIN(-(SUM($F601:AL601)-$E601),($E601*(1-$D$572))*$D601),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C601,MIN(-(SUM($F601:AM601)-$E601),($E601*(1-$D$572))*$D601),0)*AN$568","v":0}]
[null,null,28,{"$f":"Inputs!$D$265","v":0.04},3.2050000000000001,{"$f":"E602*D572","v":0},{"$f":"IF(G$570>=$C602,MIN(-(SUM(F602:$F602)-$E602),($E602*(1-$D$572))*$D602),0)*G$568","v":0},{"$f":"IF(H$570>=$C602,MIN(-(SUM($F602:G602)-$E602),($E602*(1-$D$572))*$D602),0)*H$568","v":0},{"$f":"IF(I$570>=$C602,MIN(-(SUM($F602:H602)-$E602),($E602*(1-$D$572))*$D602),0)*I$568","v":0},{"$f":"IF(J$570>=$C602,MIN(-(SUM($F602:I602)-$E602),($E602*(1-$D$572))*$D602),0)*J$568","v":0},{"$f":"IF(K$570>=$C602,MIN(-(SUM($F602:J602)-$E602),($E602*(1-$D$572))*$D602),0)*K$568","v":0},{"$f":"IF(L$570>=$C602,MIN(-(SUM($F602:K602)-$E602),($E602*(1-$D$572))*$D602),0)*L$568","v":0},{"$f":"IF(M$570>=$C602,MIN(-(SUM($F602:L602)-$E602),($E602*(1-$D$572))*$D602),0)*M$568","v":0},{"$f":"IF(N$570>=$C602,MIN(-(SUM($F602:M602)-$E602),($E602*(1-$D$572))*$D602),0)*N$568","v":0},{"$f":"IF(O$570>=$C602,MIN(-(SUM($F602:N602)-$E602),($E602*(1-$D$572))*$D602),0)*O$568","v":0},{"$f":"IF(P$570>=$C602,MIN(-(SUM($F602:O602)-$E602),($E602*(1-$D$572))*$D602),0)*P$568","v":0},{"$f":"IF(Q$570>=$C602,MIN(-(SUM($F602:P602)-$E602),($E602*(1-$D$572))*$D602),0)*Q$568","v":0},{"$f":"IF(R$570>=$C602,MIN(-(SUM($F602:Q602)-$E602),($E602*(1-$D$572))*$D602),0)*R$568","v":0},{"$f":"IF(S$570>=$C602,MIN(-(SUM($F602:R602)-$E602),($E602*(1-$D$572))*$D602),0)*S$568","v":0},{"$f":"IF(T$570>=$C602,MIN(-(SUM($F602:S602)-$E602),($E602*(1-$D$572))*$D602),0)*T$568","v":0},{"$f":"IF(U$570>=$C602,MIN(-(SUM($F602:T602)-$E602),($E602*(1-$D$572))*$D602),0)*U$568","v":0},{"$f":"IF(V$570>=$C602,MIN(-(SUM($F602:U602)-$E602),($E602*(1-$D$572))*$D602),0)*V$568","v":0},{"$f":"IF(W$570>=$C602,MIN(-(SUM($F602:V602)-$E602),($E602*(1-$D$572))*$D602),0)*W$568","v":0},{"$f":"IF(X$570>=$C602,MIN(-(SUM($F602:W602)-$E602),($E602*(1-$D$572))*$D602),0)*X$568","v":0},{"$f":"IF(Y$570>=$C602,MIN(-(SUM($F602:X602)-$E602),($E602*(1-$D$572))*$D602),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C602,MIN(-(SUM($F602:Y602)-$E602),($E602*(1-$D$572))*$D602),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C602,MIN(-(SUM($F602:Z602)-$E602),($E602*(1-$D$572))*$D602),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C602,MIN(-(SUM($F602:AA602)-$E602),($E602*(1-$D$572))*$D602),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C602,MIN(-(SUM($F602:AB602)-$E602),($E602*(1-$D$572))*$D602),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C602,MIN(-(SUM($F602:AC602)-$E602),($E602*(1-$D$572))*$D602),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C602,MIN(-(SUM($F602:AD602)-$E602),($E602*(1-$D$572))*$D602),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C602,MIN(-(SUM($F602:AE602)-$E602),($E602*(1-$D$572))*$D602),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C602,MIN(-(SUM($F602:AF602)-$E602),($E602*(1-$D$572))*$D602),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C602,MIN(-(SUM($F602:AG602)-$E602),($E602*(1-$D$572))*$D602),0)*AH$568","v":0.12820000000000001},{"$f":"IF(AI$570>=$C602,MIN(-(SUM($F602:AH602)-$E602),($E602*(1-$D$572))*$D602),0)*AI$568","v":0.12820000000000001},{"$f":"IF(AJ$570>=$C602,MIN(-(SUM($F602:AI602)-$E602),($E602*(1-$D$572))*$D602),0)*AJ$568","v":0.12820000000000001},{"$f":"IF(AK$570>=$C602,MIN(-(SUM($F602:AJ602)-$E602),($E602*(1-$D$572))*$D602),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C602,MIN(-(SUM($F602:AK602)-$E602),($E602*(1-$D$572))*$D602),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C602,MIN(-(SUM($F602:AL602)-$E602),($E602*(1-$D$572))*$D602),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C602,MIN(-(SUM($F602:AM602)-$E602),($E602*(1-$D$572))*$D602),0)*AN$568","v":0}]
[null,null,29,{"$f":"Inputs!$D$265","v":0.04},6.41,{"$f":"E603*D572","v":0},{"$f":"IF(G$570>=$C603,MIN(-(SUM(F603:$F603)-$E603),($E603*(1-$D$572))*$D603),0)*G$568","v":0},{"$f":"IF(H$570>=$C603,MIN(-(SUM($F603:G603)-$E603),($E603*(1-$D$572))*$D603),0)*H$568","v":0},{"$f":"IF(I$570>=$C603,MIN(-(SUM($F603:H603)-$E603),($E603*(1-$D$572))*$D603),0)*I$568","v":0},{"$f":"IF(J$570>=$C603,MIN(-(SUM($F603:I603)-$E603),($E603*(1-$D$572))*$D603),0)*J$568","v":0},{"$f":"IF(K$570>=$C603,MIN(-(SUM($F603:J603)-$E603),($E603*(1-$D$572))*$D603),0)*K$568","v":0},{"$f":"IF(L$570>=$C603,MIN(-(SUM($F603:K603)-$E603),($E603*(1-$D$572))*$D603),0)*L$568","v":0},{"$f":"IF(M$570>=$C603,MIN(-(SUM($F603:L603)-$E603),($E603*(1-$D$572))*$D603),0)*M$568","v":0},{"$f":"IF(N$570>=$C603,MIN(-(SUM($F603:M603)-$E603),($E603*(1-$D$572))*$D603),0)*N$568","v":0},{"$f":"IF(O$570>=$C603,MIN(-(SUM($F603:N603)-$E603),($E603*(1-$D$572))*$D603),0)*O$568","v":0},{"$f":"IF(P$570>=$C603,MIN(-(SUM($F603:O603)-$E603),($E603*(1-$D$572))*$D603),0)*P$568","v":0},{"$f":"IF(Q$570>=$C603,MIN(-(SUM($F603:P603)-$E603),($E603*(1-$D$572))*$D603),0)*Q$568","v":0},{"$f":"IF(R$570>=$C603,MIN(-(SUM($F603:Q603)-$E603),($E603*(1-$D$572))*$D603),0)*R$568","v":0},{"$f":"IF(S$570>=$C603,MIN(-(SUM($F603:R603)-$E603),($E603*(1-$D$572))*$D603),0)*S$568","v":0},{"$f":"IF(T$570>=$C603,MIN(-(SUM($F603:S603)-$E603),($E603*(1-$D$572))*$D603),0)*T$568","v":0},{"$f":"IF(U$570>=$C603,MIN(-(SUM($F603:T603)-$E603),($E603*(1-$D$572))*$D603),0)*U$568","v":0},{"$f":"IF(V$570>=$C603,MIN(-(SUM($F603:U603)-$E603),($E603*(1-$D$572))*$D603),0)*V$568","v":0},{"$f":"IF(W$570>=$C603,MIN(-(SUM($F603:V603)-$E603),($E603*(1-$D$572))*$D603),0)*W$568","v":0},{"$f":"IF(X$570>=$C603,MIN(-(SUM($F603:W603)-$E603),($E603*(1-$D$572))*$D603),0)*X$568","v":0},{"$f":"IF(Y$570>=$C603,MIN(-(SUM($F603:X603)-$E603),($E603*(1-$D$572))*$D603),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C603,MIN(-(SUM($F603:Y603)-$E603),($E603*(1-$D$572))*$D603),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C603,MIN(-(SUM($F603:Z603)-$E603),($E603*(1-$D$572))*$D603),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C603,MIN(-(SUM($F603:AA603)-$E603),($E603*(1-$D$572))*$D603),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C603,MIN(-(SUM($F603:AB603)-$E603),($E603*(1-$D$572))*$D603),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C603,MIN(-(SUM($F603:AC603)-$E603),($E603*(1-$D$572))*$D603),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C603,MIN(-(SUM($F603:AD603)-$E603),($E603*(1-$D$572))*$D603),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C603,MIN(-(SUM($F603:AE603)-$E603),($E603*(1-$D$572))*$D603),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C603,MIN(-(SUM($F603:AF603)-$E603),($E603*(1-$D$572))*$D603),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C603,MIN(-(SUM($F603:AG603)-$E603),($E603*(1-$D$572))*$D603),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C603,MIN(-(SUM($F603:AH603)-$E603),($E603*(1-$D$572))*$D603),0)*AI$568","v":0.25640000000000002},{"$f":"IF(AJ$570>=$C603,MIN(-(SUM($F603:AI603)-$E603),($E603*(1-$D$572))*$D603),0)*AJ$568","v":0.25640000000000002},{"$f":"IF(AK$570>=$C603,MIN(-(SUM($F603:AJ603)-$E603),($E603*(1-$D$572))*$D603),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C603,MIN(-(SUM($F603:AK603)-$E603),($E603*(1-$D$572))*$D603),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C603,MIN(-(SUM($F603:AL603)-$E603),($E603*(1-$D$572))*$D603),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C603,MIN(-(SUM($F603:AM603)-$E603),($E603*(1-$D$572))*$D603),0)*AN$568","v":0}]
[null,null,30,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E604*D572","v":0},{"$f":"IF(G$570>=$C604,MIN(-(SUM(F604:$F604)-$E604),($E604*(1-$D$572))*$D604),0)*G$568","v":0},{"$f":"IF(H$570>=$C604,MIN(-(SUM($F604:G604)-$E604),($E604*(1-$D$572))*$D604),0)*H$568","v":0},{"$f":"IF(I$570>=$C604,MIN(-(SUM($F604:H604)-$E604),($E604*(1-$D$572))*$D604),0)*I$568","v":0},{"$f":"IF(J$570>=$C604,MIN(-(SUM($F604:I604)-$E604),($E604*(1-$D$572))*$D604),0)*J$568","v":0},{"$f":"IF(K$570>=$C604,MIN(-(SUM($F604:J604)-$E604),($E604*(1-$D$572))*$D604),0)*K$568","v":0},{"$f":"IF(L$570>=$C604,MIN(-(SUM($F604:K604)-$E604),($E604*(1-$D$572))*$D604),0)*L$568","v":0},{"$f":"IF(M$570>=$C604,MIN(-(SUM($F604:L604)-$E604),($E604*(1-$D$572))*$D604),0)*M$568","v":0},{"$f":"IF(N$570>=$C604,MIN(-(SUM($F604:M604)-$E604),($E604*(1-$D$572))*$D604),0)*N$568","v":0},{"$f":"IF(O$570>=$C604,MIN(-(SUM($F604:N604)-$E604),($E604*(1-$D$572))*$D604),0)*O$568","v":0},{"$f":"IF(P$570>=$C604,MIN(-(SUM($F604:O604)-$E604),($E604*(1-$D$572))*$D604),0)*P$568","v":0},{"$f":"IF(Q$570>=$C604,MIN(-(SUM($F604:P604)-$E604),($E604*(1-$D$572))*$D604),0)*Q$568","v":0},{"$f":"IF(R$570>=$C604,MIN(-(SUM($F604:Q604)-$E604),($E604*(1-$D$572))*$D604),0)*R$568","v":0},{"$f":"IF(S$570>=$C604,MIN(-(SUM($F604:R604)-$E604),($E604*(1-$D$572))*$D604),0)*S$568","v":0},{"$f":"IF(T$570>=$C604,MIN(-(SUM($F604:S604)-$E604),($E604*(1-$D$572))*$D604),0)*T$568","v":0},{"$f":"IF(U$570>=$C604,MIN(-(SUM($F604:T604)-$E604),($E604*(1-$D$572))*$D604),0)*U$568","v":0},{"$f":"IF(V$570>=$C604,MIN(-(SUM($F604:U604)-$E604),($E604*(1-$D$572))*$D604),0)*V$568","v":0},{"$f":"IF(W$570>=$C604,MIN(-(SUM($F604:V604)-$E604),($E604*(1-$D$572))*$D604),0)*W$568","v":0},{"$f":"IF(X$570>=$C604,MIN(-(SUM($F604:W604)-$E604),($E604*(1-$D$572))*$D604),0)*X$568","v":0},{"$f":"IF(Y$570>=$C604,MIN(-(SUM($F604:X604)-$E604),($E604*(1-$D$572))*$D604),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C604,MIN(-(SUM($F604:Y604)-$E604),($E604*(1-$D$572))*$D604),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C604,MIN(-(SUM($F604:Z604)-$E604),($E604*(1-$D$572))*$D604),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C604,MIN(-(SUM($F604:AA604)-$E604),($E604*(1-$D$572))*$D604),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C604,MIN(-(SUM($F604:AB604)-$E604),($E604*(1-$D$572))*$D604),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C604,MIN(-(SUM($F604:AC604)-$E604),($E604*(1-$D$572))*$D604),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C604,MIN(-(SUM($F604:AD604)-$E604),($E604*(1-$D$572))*$D604),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C604,MIN(-(SUM($F604:AE604)-$E604),($E604*(1-$D$572))*$D604),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C604,MIN(-(SUM($F604:AF604)-$E604),($E604*(1-$D$572))*$D604),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C604,MIN(-(SUM($F604:AG604)-$E604),($E604*(1-$D$572))*$D604),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C604,MIN(-(SUM($F604:AH604)-$E604),($E604*(1-$D$572))*$D604),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C604,MIN(-(SUM($F604:AI604)-$E604),($E604*(1-$D$572))*$D604),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C604,MIN(-(SUM($F604:AJ604)-$E604),($E604*(1-$D$572))*$D604),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C604,MIN(-(SUM($F604:AK604)-$E604),($E604*(1-$D$572))*$D604),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C604,MIN(-(SUM($F604:AL604)-$E604),($E604*(1-$D$572))*$D604),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C604,MIN(-(SUM($F604:AM604)-$E604),($E604*(1-$D$572))*$D604),0)*AN$568","v":0}]
[null,null,31,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E605*D572","v":0},{"$f":"IF(G$570>=$C605,MIN(-(SUM(F605:$F605)-$E605),($E605*(1-$D$572))*$D605),0)*G$568","v":0},{"$f":"IF(H$570>=$C605,MIN(-(SUM($F605:G605)-$E605),($E605*(1-$D$572))*$D605),0)*H$568","v":0},{"$f":"IF(I$570>=$C605,MIN(-(SUM($F605:H605)-$E605),($E605*(1-$D$572))*$D605),0)*I$568","v":0},{"$f":"IF(J$570>=$C605,MIN(-(SUM($F605:I605)-$E605),($E605*(1-$D$572))*$D605),0)*J$568","v":0},{"$f":"IF(K$570>=$C605,MIN(-(SUM($F605:J605)-$E605),($E605*(1-$D$572))*$D605),0)*K$568","v":0},{"$f":"IF(L$570>=$C605,MIN(-(SUM($F605:K605)-$E605),($E605*(1-$D$572))*$D605),0)*L$568","v":0},{"$f":"IF(M$570>=$C605,MIN(-(SUM($F605:L605)-$E605),($E605*(1-$D$572))*$D605),0)*M$568","v":0},{"$f":"IF(N$570>=$C605,MIN(-(SUM($F605:M605)-$E605),($E605*(1-$D$572))*$D605),0)*N$568","v":0},{"$f":"IF(O$570>=$C605,MIN(-(SUM($F605:N605)-$E605),($E605*(1-$D$572))*$D605),0)*O$568","v":0},{"$f":"IF(P$570>=$C605,MIN(-(SUM($F605:O605)-$E605),($E605*(1-$D$572))*$D605),0)*P$568","v":0},{"$f":"IF(Q$570>=$C605,MIN(-(SUM($F605:P605)-$E605),($E605*(1-$D$572))*$D605),0)*Q$568","v":0},{"$f":"IF(R$570>=$C605,MIN(-(SUM($F605:Q605)-$E605),($E605*(1-$D$572))*$D605),0)*R$568","v":0},{"$f":"IF(S$570>=$C605,MIN(-(SUM($F605:R605)-$E605),($E605*(1-$D$572))*$D605),0)*S$568","v":0},{"$f":"IF(T$570>=$C605,MIN(-(SUM($F605:S605)-$E605),($E605*(1-$D$572))*$D605),0)*T$568","v":0},{"$f":"IF(U$570>=$C605,MIN(-(SUM($F605:T605)-$E605),($E605*(1-$D$572))*$D605),0)*U$568","v":0},{"$f":"IF(V$570>=$C605,MIN(-(SUM($F605:U605)-$E605),($E605*(1-$D$572))*$D605),0)*V$568","v":0},{"$f":"IF(W$570>=$C605,MIN(-(SUM($F605:V605)-$E605),($E605*(1-$D$572))*$D605),0)*W$568","v":0},{"$f":"IF(X$570>=$C605,MIN(-(SUM($F605:W605)-$E605),($E605*(1-$D$572))*$D605),0)*X$568","v":0},{"$f":"IF(Y$570>=$C605,MIN(-(SUM($F605:X605)-$E605),($E605*(1-$D$572))*$D605),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C605,MIN(-(SUM($F605:Y605)-$E605),($E605*(1-$D$572))*$D605),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C605,MIN(-(SUM($F605:Z605)-$E605),($E605*(1-$D$572))*$D605),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C605,MIN(-(SUM($F605:AA605)-$E605),($E605*(1-$D$572))*$D605),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C605,MIN(-(SUM($F605:AB605)-$E605),($E605*(1-$D$572))*$D605),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C605,MIN(-(SUM($F605:AC605)-$E605),($E605*(1-$D$572))*$D605),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C605,MIN(-(SUM($F605:AD605)-$E605),($E605*(1-$D$572))*$D605),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C605,MIN(-(SUM($F605:AE605)-$E605),($E605*(1-$D$572))*$D605),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C605,MIN(-(SUM($F605:AF605)-$E605),($E605*(1-$D$572))*$D605),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C605,MIN(-(SUM($F605:AG605)-$E605),($E605*(1-$D$572))*$D605),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C605,MIN(-(SUM($F605:AH605)-$E605),($E605*(1-$D$572))*$D605),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C605,MIN(-(SUM($F605:AI605)-$E605),($E605*(1-$D$572))*$D605),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C605,MIN(-(SUM($F605:AJ605)-$E605),($E605*(1-$D$572))*$D605),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C605,MIN(-(SUM($F605:AK605)-$E605),($E605*(1-$D$572))*$D605),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C605,MIN(-(SUM($F605:AL605)-$E605),($E605*(1-$D$572))*$D605),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C605,MIN(-(SUM($F605:AM605)-$E605),($E605*(1-$D$572))*$D605),0)*AN$568","v":0}]
[null,null,32,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E606*D572","v":0},{"$f":"IF(G$570>=$C606,MIN(-(SUM(F606:$F606)-$E606),($E606*(1-$D$572))*$D606),0)*G$568","v":0},{"$f":"IF(H$570>=$C606,MIN(-(SUM($F606:G606)-$E606),($E606*(1-$D$572))*$D606),0)*H$568","v":0},{"$f":"IF(I$570>=$C606,MIN(-(SUM($F606:H606)-$E606),($E606*(1-$D$572))*$D606),0)*I$568","v":0},{"$f":"IF(J$570>=$C606,MIN(-(SUM($F606:I606)-$E606),($E606*(1-$D$572))*$D606),0)*J$568","v":0},{"$f":"IF(K$570>=$C606,MIN(-(SUM($F606:J606)-$E606),($E606*(1-$D$572))*$D606),0)*K$568","v":0},{"$f":"IF(L$570>=$C606,MIN(-(SUM($F606:K606)-$E606),($E606*(1-$D$572))*$D606),0)*L$568","v":0},{"$f":"IF(M$570>=$C606,MIN(-(SUM($F606:L606)-$E606),($E606*(1-$D$572))*$D606),0)*M$568","v":0},{"$f":"IF(N$570>=$C606,MIN(-(SUM($F606:M606)-$E606),($E606*(1-$D$572))*$D606),0)*N$568","v":0},{"$f":"IF(O$570>=$C606,MIN(-(SUM($F606:N606)-$E606),($E606*(1-$D$572))*$D606),0)*O$568","v":0},{"$f":"IF(P$570>=$C606,MIN(-(SUM($F606:O606)-$E606),($E606*(1-$D$572))*$D606),0)*P$568","v":0},{"$f":"IF(Q$570>=$C606,MIN(-(SUM($F606:P606)-$E606),($E606*(1-$D$572))*$D606),0)*Q$568","v":0},{"$f":"IF(R$570>=$C606,MIN(-(SUM($F606:Q606)-$E606),($E606*(1-$D$572))*$D606),0)*R$568","v":0},{"$f":"IF(S$570>=$C606,MIN(-(SUM($F606:R606)-$E606),($E606*(1-$D$572))*$D606),0)*S$568","v":0},{"$f":"IF(T$570>=$C606,MIN(-(SUM($F606:S606)-$E606),($E606*(1-$D$572))*$D606),0)*T$568","v":0},{"$f":"IF(U$570>=$C606,MIN(-(SUM($F606:T606)-$E606),($E606*(1-$D$572))*$D606),0)*U$568","v":0},{"$f":"IF(V$570>=$C606,MIN(-(SUM($F606:U606)-$E606),($E606*(1-$D$572))*$D606),0)*V$568","v":0},{"$f":"IF(W$570>=$C606,MIN(-(SUM($F606:V606)-$E606),($E606*(1-$D$572))*$D606),0)*W$568","v":0},{"$f":"IF(X$570>=$C606,MIN(-(SUM($F606:W606)-$E606),($E606*(1-$D$572))*$D606),0)*X$568","v":0},{"$f":"IF(Y$570>=$C606,MIN(-(SUM($F606:X606)-$E606),($E606*(1-$D$572))*$D606),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C606,MIN(-(SUM($F606:Y606)-$E606),($E606*(1-$D$572))*$D606),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C606,MIN(-(SUM($F606:Z606)-$E606),($E606*(1-$D$572))*$D606),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C606,MIN(-(SUM($F606:AA606)-$E606),($E606*(1-$D$572))*$D606),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C606,MIN(-(SUM($F606:AB606)-$E606),($E606*(1-$D$572))*$D606),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C606,MIN(-(SUM($F606:AC606)-$E606),($E606*(1-$D$572))*$D606),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C606,MIN(-(SUM($F606:AD606)-$E606),($E606*(1-$D$572))*$D606),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C606,MIN(-(SUM($F606:AE606)-$E606),($E606*(1-$D$572))*$D606),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C606,MIN(-(SUM($F606:AF606)-$E606),($E606*(1-$D$572))*$D606),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C606,MIN(-(SUM($F606:AG606)-$E606),($E606*(1-$D$572))*$D606),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C606,MIN(-(SUM($F606:AH606)-$E606),($E606*(1-$D$572))*$D606),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C606,MIN(-(SUM($F606:AI606)-$E606),($E606*(1-$D$572))*$D606),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C606,MIN(-(SUM($F606:AJ606)-$E606),($E606*(1-$D$572))*$D606),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C606,MIN(-(SUM($F606:AK606)-$E606),($E606*(1-$D$572))*$D606),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C606,MIN(-(SUM($F606:AL606)-$E606),($E606*(1-$D$572))*$D606),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C606,MIN(-(SUM($F606:AM606)-$E606),($E606*(1-$D$572))*$D606),0)*AN$568","v":0}]
[null,null,33,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E607*D572","v":0},{"$f":"IF(G$570>=$C607,MIN(-(SUM(F607:$F607)-$E607),($E607*(1-$D$572))*$D607),0)*G$568","v":0},{"$f":"IF(H$570>=$C607,MIN(-(SUM($F607:G607)-$E607),($E607*(1-$D$572))*$D607),0)*H$568","v":0},{"$f":"IF(I$570>=$C607,MIN(-(SUM($F607:H607)-$E607),($E607*(1-$D$572))*$D607),0)*I$568","v":0},{"$f":"IF(J$570>=$C607,MIN(-(SUM($F607:I607)-$E607),($E607*(1-$D$572))*$D607),0)*J$568","v":0},{"$f":"IF(K$570>=$C607,MIN(-(SUM($F607:J607)-$E607),($E607*(1-$D$572))*$D607),0)*K$568","v":0},{"$f":"IF(L$570>=$C607,MIN(-(SUM($F607:K607)-$E607),($E607*(1-$D$572))*$D607),0)*L$568","v":0},{"$f":"IF(M$570>=$C607,MIN(-(SUM($F607:L607)-$E607),($E607*(1-$D$572))*$D607),0)*M$568","v":0},{"$f":"IF(N$570>=$C607,MIN(-(SUM($F607:M607)-$E607),($E607*(1-$D$572))*$D607),0)*N$568","v":0},{"$f":"IF(O$570>=$C607,MIN(-(SUM($F607:N607)-$E607),($E607*(1-$D$572))*$D607),0)*O$568","v":0},{"$f":"IF(P$570>=$C607,MIN(-(SUM($F607:O607)-$E607),($E607*(1-$D$572))*$D607),0)*P$568","v":0},{"$f":"IF(Q$570>=$C607,MIN(-(SUM($F607:P607)-$E607),($E607*(1-$D$572))*$D607),0)*Q$568","v":0},{"$f":"IF(R$570>=$C607,MIN(-(SUM($F607:Q607)-$E607),($E607*(1-$D$572))*$D607),0)*R$568","v":0},{"$f":"IF(S$570>=$C607,MIN(-(SUM($F607:R607)-$E607),($E607*(1-$D$572))*$D607),0)*S$568","v":0},{"$f":"IF(T$570>=$C607,MIN(-(SUM($F607:S607)-$E607),($E607*(1-$D$572))*$D607),0)*T$568","v":0},{"$f":"IF(U$570>=$C607,MIN(-(SUM($F607:T607)-$E607),($E607*(1-$D$572))*$D607),0)*U$568","v":0},{"$f":"IF(V$570>=$C607,MIN(-(SUM($F607:U607)-$E607),($E607*(1-$D$572))*$D607),0)*V$568","v":0},{"$f":"IF(W$570>=$C607,MIN(-(SUM($F607:V607)-$E607),($E607*(1-$D$572))*$D607),0)*W$568","v":0},{"$f":"IF(X$570>=$C607,MIN(-(SUM($F607:W607)-$E607),($E607*(1-$D$572))*$D607),0)*X$568","v":0},{"$f":"IF(Y$570>=$C607,MIN(-(SUM($F607:X607)-$E607),($E607*(1-$D$572))*$D607),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C607,MIN(-(SUM($F607:Y607)-$E607),($E607*(1-$D$572))*$D607),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C607,MIN(-(SUM($F607:Z607)-$E607),($E607*(1-$D$572))*$D607),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C607,MIN(-(SUM($F607:AA607)-$E607),($E607*(1-$D$572))*$D607),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C607,MIN(-(SUM($F607:AB607)-$E607),($E607*(1-$D$572))*$D607),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C607,MIN(-(SUM($F607:AC607)-$E607),($E607*(1-$D$572))*$D607),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C607,MIN(-(SUM($F607:AD607)-$E607),($E607*(1-$D$572))*$D607),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C607,MIN(-(SUM($F607:AE607)-$E607),($E607*(1-$D$572))*$D607),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C607,MIN(-(SUM($F607:AF607)-$E607),($E607*(1-$D$572))*$D607),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C607,MIN(-(SUM($F607:AG607)-$E607),($E607*(1-$D$572))*$D607),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C607,MIN(-(SUM($F607:AH607)-$E607),($E607*(1-$D$572))*$D607),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C607,MIN(-(SUM($F607:AI607)-$E607),($E607*(1-$D$572))*$D607),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C607,MIN(-(SUM($F607:AJ607)-$E607),($E607*(1-$D$572))*$D607),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C607,MIN(-(SUM($F607:AK607)-$E607),($E607*(1-$D$572))*$D607),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C607,MIN(-(SUM($F607:AL607)-$E607),($E607*(1-$D$572))*$D607),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C607,MIN(-(SUM($F607:AM607)-$E607),($E607*(1-$D$572))*$D607),0)*AN$568","v":0}]
[null,null,34,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E608*D572","v":0},{"$f":"IF(G$570>=$C608,MIN(-(SUM(F608:$F608)-$E608),($E608*(1-$D$572))*$D608),0)*G$568","v":0},{"$f":"IF(H$570>=$C608,MIN(-(SUM($F608:G608)-$E608),($E608*(1-$D$572))*$D608),0)*H$568","v":0},{"$f":"IF(I$570>=$C608,MIN(-(SUM($F608:H608)-$E608),($E608*(1-$D$572))*$D608),0)*I$568","v":0},{"$f":"IF(J$570>=$C608,MIN(-(SUM($F608:I608)-$E608),($E608*(1-$D$572))*$D608),0)*J$568","v":0},{"$f":"IF(K$570>=$C608,MIN(-(SUM($F608:J608)-$E608),($E608*(1-$D$572))*$D608),0)*K$568","v":0},{"$f":"IF(L$570>=$C608,MIN(-(SUM($F608:K608)-$E608),($E608*(1-$D$572))*$D608),0)*L$568","v":0},{"$f":"IF(M$570>=$C608,MIN(-(SUM($F608:L608)-$E608),($E608*(1-$D$572))*$D608),0)*M$568","v":0},{"$f":"IF(N$570>=$C608,MIN(-(SUM($F608:M608)-$E608),($E608*(1-$D$572))*$D608),0)*N$568","v":0},{"$f":"IF(O$570>=$C608,MIN(-(SUM($F608:N608)-$E608),($E608*(1-$D$572))*$D608),0)*O$568","v":0},{"$f":"IF(P$570>=$C608,MIN(-(SUM($F608:O608)-$E608),($E608*(1-$D$572))*$D608),0)*P$568","v":0},{"$f":"IF(Q$570>=$C608,MIN(-(SUM($F608:P608)-$E608),($E608*(1-$D$572))*$D608),0)*Q$568","v":0},{"$f":"IF(R$570>=$C608,MIN(-(SUM($F608:Q608)-$E608),($E608*(1-$D$572))*$D608),0)*R$568","v":0},{"$f":"IF(S$570>=$C608,MIN(-(SUM($F608:R608)-$E608),($E608*(1-$D$572))*$D608),0)*S$568","v":0},{"$f":"IF(T$570>=$C608,MIN(-(SUM($F608:S608)-$E608),($E608*(1-$D$572))*$D608),0)*T$568","v":0},{"$f":"IF(U$570>=$C608,MIN(-(SUM($F608:T608)-$E608),($E608*(1-$D$572))*$D608),0)*U$568","v":0},{"$f":"IF(V$570>=$C608,MIN(-(SUM($F608:U608)-$E608),($E608*(1-$D$572))*$D608),0)*V$568","v":0},{"$f":"IF(W$570>=$C608,MIN(-(SUM($F608:V608)-$E608),($E608*(1-$D$572))*$D608),0)*W$568","v":0},{"$f":"IF(X$570>=$C608,MIN(-(SUM($F608:W608)-$E608),($E608*(1-$D$572))*$D608),0)*X$568","v":0},{"$f":"IF(Y$570>=$C608,MIN(-(SUM($F608:X608)-$E608),($E608*(1-$D$572))*$D608),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C608,MIN(-(SUM($F608:Y608)-$E608),($E608*(1-$D$572))*$D608),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C608,MIN(-(SUM($F608:Z608)-$E608),($E608*(1-$D$572))*$D608),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C608,MIN(-(SUM($F608:AA608)-$E608),($E608*(1-$D$572))*$D608),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C608,MIN(-(SUM($F608:AB608)-$E608),($E608*(1-$D$572))*$D608),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C608,MIN(-(SUM($F608:AC608)-$E608),($E608*(1-$D$572))*$D608),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C608,MIN(-(SUM($F608:AD608)-$E608),($E608*(1-$D$572))*$D608),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C608,MIN(-(SUM($F608:AE608)-$E608),($E608*(1-$D$572))*$D608),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C608,MIN(-(SUM($F608:AF608)-$E608),($E608*(1-$D$572))*$D608),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C608,MIN(-(SUM($F608:AG608)-$E608),($E608*(1-$D$572))*$D608),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C608,MIN(-(SUM($F608:AH608)-$E608),($E608*(1-$D$572))*$D608),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C608,MIN(-(SUM($F608:AI608)-$E608),($E608*(1-$D$572))*$D608),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C608,MIN(-(SUM($F608:AJ608)-$E608),($E608*(1-$D$572))*$D608),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C608,MIN(-(SUM($F608:AK608)-$E608),($E608*(1-$D$572))*$D608),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C608,MIN(-(SUM($F608:AL608)-$E608),($E608*(1-$D$572))*$D608),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C608,MIN(-(SUM($F608:AM608)-$E608),($E608*(1-$D$572))*$D608),0)*AN$568","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G575:G608)","v":1.8841999999999999},{"$f":"SUM(H575:H608)","v":2.0124},{"$f":"SUM(I575:I608)","v":11.567949199999999},{"$f":"SUM(J575:J608)","v":11.696149199999999},{"$f":"SUM(K575:K608)","v":11.952549199999998},{"$f":"SUM(L575:L608)","v":11.952549199999998},{"$f":"SUM(M575:M608)","v":12.080749199999998},{"$f":"SUM(N575:N608)","v":12.337149199999997},{"$f":"SUM(O575:O608)","v":12.337149199999997},{"$f":"SUM(P575:P608)","v":12.465349199999997},{"$f":"SUM(Q575:Q608)","v":12.721749199999996},{"$f":"SUM(R575:R608)","v":12.721749199999996},{"$f":"SUM(S575:S608)","v":12.849949199999996},{"$f":"SUM(T575:T608)","v":13.106349199999995},{"$f":"SUM(U575:U608)","v":13.106349199999995},{"$f":"SUM(V575:V608)","v":13.234549199999995},{"$f":"SUM(W575:W608)","v":13.490949199999994},{"$f":"SUM(X575:X608)","v":13.490949199999994},{"$f":"SUM(Y575:Y608)","v":13.619149199999994},{"$f":"SUM(Z575:Z608)","v":13.875549199999993},{"$f":"SUM(AA575:AA608)","v":13.875549199999993},{"$f":"SUM(AB575:AB608)","v":14.003749199999993},{"$f":"SUM(AC575:AC608)","v":14.260149199999992},{"$f":"SUM(AD575:AD608)","v":14.260149199999992},{"$f":"SUM(AE575:AE608)","v":14.388349199999992},{"$f":"SUM(AF575:AF608)","v":12.760549199999989},{"$f":"SUM(AG575:AG608)","v":12.632349199999991},{"$f":"SUM(AH575:AH608)","v":3.2049999999999996},{"$f":"SUM(AI575:AI608)","v":3.3331999999999988},{"$f":"SUM(AJ575:AJ608)","v":3.0768000000000009},{"$f":"SUM(AK575:AK608)","v":0},{"$f":"SUM(AL575:AL608)","v":0},{"$f":"SUM(AM575:AM608)","v":0},{"$f":"SUM(AN575:AN608)","v":0}]
[]
[]
[null,null,"Adicionais"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Adicionais divisível (b/f)",null,"$ 000s",null,{"$f":"F619","v":0},29.545294500000001,43.798268499999999,1756.4138785069999,1560.3136607839999,1381.748907061,1183.696743338,985.64746411500005,799.5707488920001,600.18762366900012,400.80738294600008,208.21909672300006,17.183201000000082,13.125861000000082,9.0714055000000826,22.435861000000081,18.607001000000082,14.78102550000008,12.279281000000079,9.7804210000000786,7.2844455000000803,8.6789010000000815,22.046241000000084,18.220265500000082,14.388521000000084,15.785861000000084,13.289885500000086,10.788141000000085,8.2892810000000843,17.763305500000087,13.931561000000087,13.931561000000087,13.931561000000087,13.931561000000087]
[null,null,"CAPEX de Adicionais",null,"$ 000s",{"$f":"SUM(G617:AN617)","v":2057.1757572299994},{"$f":"G430","v":32.828105000000001},19.484205000000003,1908.7187122299999,3.2049999999999999E-3,19.487410000000001,0,3.2049999999999999E-3,13.306410000000001,0,3.2049999999999999E-3,3.9026100000000001,3.8962000000000003,3.2049999999999999E-3,6.4099999999999999E-3,17.196200000000001,3.2049999999999999E-3,6.4099999999999999E-3,0,3.2049999999999999E-3,6.4099999999999999E-3,3.8962000000000003,17.199405000000002,6.4099999999999999E-3,0,3.8994050000000002,6.4099999999999999E-3,0,3.2049999999999999E-3,13.306410000000001,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G618:AN618)","v":-2043.2441962300004},{"$f":"-G664","v":-3.2828105000000001},-5.2312310000000002,-196.10310222300001,-196.10342272299999,-198.05216372300001,-198.05216372300001,-198.05248422299999,-199.38312522300001,-199.38312522300001,-199.38344572299999,-196.49089622299999,-194.93209572299997,-4.0605450000000003,-4.0608655000000002,-3.8317445000000037,-3.8320650000000001,-3.8323855,-2.5017445,-2.502065,-2.502385499999999,-2.5017445,-3.8320650000000005,-3.8323855,-3.831744499999997,-2.502065,-2.5023854999999999,-2.5017445,-2.502065,-3.8323855,-3.8317445000000001,0,0,0,0]
[null,null,"Imobilizado Adicionais divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G616:G618)","v":29.545294500000001},43.798268499999999,1756.4138785069999,1560.3136607839999,1381.748907061,1183.696743338,985.64746411500005,799.5707488920001,600.18762366900012,400.80738294600008,208.21909672300006,17.183201000000082,13.125861000000082,9.0714055000000826,22.435861000000081,18.607001000000082,14.78102550000008,12.279281000000079,9.7804210000000786,7.2844455000000803,8.6789010000000815,22.046241000000084,18.220265500000082,14.388521000000084,15.785861000000084,13.289885500000086,10.788141000000085,8.2892810000000843,17.763305500000087,13.931561000000087,13.931561000000087,13.931561000000087,13.931561000000087,13.931561000000087]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!E303","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX","Res."]
[null,null,{"$f":"TRANSPOSE(G625:AN625)","v":1},{"$f":"Inputs!$D$266","v":0.1},{"$f":"TRANSPOSE(G617:AN617)","v":32.828105000000001},{"$f":"E630*D627","v":0},{"$f":"IF(G$625>=$C630,MIN(-(SUM(F630:$F630)-$E630),($E630*(1-$D$627))*$D630),0)*G$623","v":3.2828105000000001},{"$f":"IF(H$625>=$C630,MIN(-(SUM($F630:G630)-$E630),($E630*(1-$D$627))*$D630),0)*H$623","v":3.2828105000000001},{"$f":"IF(I$625>=$C630,MIN(-(SUM($F630:H630)-$E630),($E630*(1-$D$627))*$D630),0)*I$623","v":3.2828105000000001},{"$f":"IF(J$625>=$C630,MIN(-(SUM($F630:I630)-$E630),($E630*(1-$D$627))*$D630),0)*J$623","v":3.2828105000000001},{"$f":"IF(K$625>=$C630,MIN(-(SUM($F630:J630)-$E630),($E630*(1-$D$627))*$D630),0)*K$623","v":3.2828105000000001},{"$f":"IF(L$625>=$C630,MIN(-(SUM($F630:K630)-$E630),($E630*(1-$D$627))*$D630),0)*L$623","v":3.2828105000000001},{"$f":"IF(M$625>=$C630,MIN(-(SUM($F630:L630)-$E630),($E630*(1-$D$627))*$D630),0)*M$623","v":3.2828105000000001},{"$f":"IF(N$625>=$C630,MIN(-(SUM($F630:M630)-$E630),($E630*(1-$D$627))*$D630),0)*N$623","v":3.2828105000000001},{"$f":"IF(O$625>=$C630,MIN(-(SUM($F630:N630)-$E630),($E630*(1-$D$627))*$D630),0)*O$623","v":3.2828105000000001},{"$f":"IF(P$625>=$C630,MIN(-(SUM($F630:O630)-$E630),($E630*(1-$D$627))*$D630),0)*P$623","v":3.2828105000000001},{"$f":"IF(Q$625>=$C630,MIN(-(SUM($F630:P630)-$E630),($E630*(1-$D$627))*$D630),0)*Q$623","v":0},{"$f":"IF(R$625>=$C630,MIN(-(SUM($F630:Q630)-$E630),($E630*(1-$D$627))*$D630),0)*R$623","v":0},{"$f":"IF(S$625>=$C630,MIN(-(SUM($F630:R630)-$E630),($E630*(1-$D$627))*$D630),0)*S$623","v":0},{"$f":"IF(T$625>=$C630,MIN(-(SUM($F630:S630)-$E630),($E630*(1-$D$627))*$D630),0)*T$623","v":0},{"$f":"IF(U$625>=$C630,MIN(-(SUM($F630:T630)-$E630),($E630*(1-$D$627))*$D630),0)*U$623","v":0},{"$f":"IF(V$625>=$C630,MIN(-(SUM($F630:U630)-$E630),($E630*(1-$D$627))*$D630),0)*V$623","v":0},{"$f":"IF(W$625>=$C630,MIN(-(SUM($F630:V630)-$E630),($E630*(1-$D$627))*$D630),0)*W$623","v":0},{"$f":"IF(X$625>=$C630,MIN(-(SUM($F630:W630)-$E630),($E630*(1-$D$627))*$D630),0)*X$623","v":0},{"$f":"IF(Y$625>=$C630,MIN(-(SUM($F630:X630)-$E630),($E630*(1-$D$627))*$D630),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C630,MIN(-(SUM($F630:Y630)-$E630),($E630*(1-$D$627))*$D630),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C630,MIN(-(SUM($F630:Z630)-$E630),($E630*(1-$D$627))*$D630),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C630,MIN(-(SUM($F630:AA630)-$E630),($E630*(1-$D$627))*$D630),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C630,MIN(-(SUM($F630:AB630)-$E630),($E630*(1-$D$627))*$D630),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C630,MIN(-(SUM($F630:AC630)-$E630),($E630*(1-$D$627))*$D630),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C630,MIN(-(SUM($F630:AD630)-$E630),($E630*(1-$D$627))*$D630),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C630,MIN(-(SUM($F630:AE630)-$E630),($E630*(1-$D$627))*$D630),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C630,MIN(-(SUM($F630:AF630)-$E630),($E630*(1-$D$627))*$D630),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C630,MIN(-(SUM($F630:AG630)-$E630),($E630*(1-$D$627))*$D630),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C630,MIN(-(SUM($F630:AH630)-$E630),($E630*(1-$D$627))*$D630),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C630,MIN(-(SUM($F630:AI630)-$E630),($E630*(1-$D$627))*$D630),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C630,MIN(-(SUM($F630:AJ630)-$E630),($E630*(1-$D$627))*$D630),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C630,MIN(-(SUM($F630:AK630)-$E630),($E630*(1-$D$627))*$D630),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C630,MIN(-(SUM($F630:AL630)-$E630),($E630*(1-$D$627))*$D630),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C630,MIN(-(SUM($F630:AM630)-$E630),($E630*(1-$D$627))*$D630),0)*AN$623","v":0}]
[null,null,2,{"$f":"Inputs!$D$266","v":0.1},19.484205000000003,{"$f":"E631*D627","v":0},{"$f":"IF(G$625>=$C631,MIN(-(SUM(F631:$F631)-$E631),($E631*(1-$D$627))*$D631),0)*G$623","v":0},{"$f":"IF(H$625>=$C631,MIN(-(SUM($F631:G631)-$E631),($E631*(1-$D$627))*$D631),0)*H$623","v":1.9484205000000003},{"$f":"IF(I$625>=$C631,MIN(-(SUM($F631:H631)-$E631),($E631*(1-$D$627))*$D631),0)*I$623","v":1.9484205000000003},{"$f":"IF(J$625>=$C631,MIN(-(SUM($F631:I631)-$E631),($E631*(1-$D$627))*$D631),0)*J$623","v":1.9484205000000003},{"$f":"IF(K$625>=$C631,MIN(-(SUM($F631:J631)-$E631),($E631*(1-$D$627))*$D631),0)*K$623","v":1.9484205000000003},{"$f":"IF(L$625>=$C631,MIN(-(SUM($F631:K631)-$E631),($E631*(1-$D$627))*$D631),0)*L$623","v":1.9484205000000003},{"$f":"IF(M$625>=$C631,MIN(-(SUM($F631:L631)-$E631),($E631*(1-$D$627))*$D631),0)*M$623","v":1.9484205000000003},{"$f":"IF(N$625>=$C631,MIN(-(SUM($F631:M631)-$E631),($E631*(1-$D$627))*$D631),0)*N$623","v":1.9484205000000003},{"$f":"IF(O$625>=$C631,MIN(-(SUM($F631:N631)-$E631),($E631*(1-$D$627))*$D631),0)*O$623","v":1.9484205000000003},{"$f":"IF(P$625>=$C631,MIN(-(SUM($F631:O631)-$E631),($E631*(1-$D$627))*$D631),0)*P$623","v":1.9484205000000003},{"$f":"IF(Q$625>=$C631,MIN(-(SUM($F631:P631)-$E631),($E631*(1-$D$627))*$D631),0)*Q$623","v":1.9484204999999974},{"$f":"IF(R$625>=$C631,MIN(-(SUM($F631:Q631)-$E631),($E631*(1-$D$627))*$D631),0)*R$623","v":0},{"$f":"IF(S$625>=$C631,MIN(-(SUM($F631:R631)-$E631),($E631*(1-$D$627))*$D631),0)*S$623","v":0},{"$f":"IF(T$625>=$C631,MIN(-(SUM($F631:S631)-$E631),($E631*(1-$D$627))*$D631),0)*T$623","v":0},{"$f":"IF(U$625>=$C631,MIN(-(SUM($F631:T631)-$E631),($E631*(1-$D$627))*$D631),0)*U$623","v":0},{"$f":"IF(V$625>=$C631,MIN(-(SUM($F631:U631)-$E631),($E631*(1-$D$627))*$D631),0)*V$623","v":0},{"$f":"IF(W$625>=$C631,MIN(-(SUM($F631:V631)-$E631),($E631*(1-$D$627))*$D631),0)*W$623","v":0},{"$f":"IF(X$625>=$C631,MIN(-(SUM($F631:W631)-$E631),($E631*(1-$D$627))*$D631),0)*X$623","v":0},{"$f":"IF(Y$625>=$C631,MIN(-(SUM($F631:X631)-$E631),($E631*(1-$D$627))*$D631),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C631,MIN(-(SUM($F631:Y631)-$E631),($E631*(1-$D$627))*$D631),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C631,MIN(-(SUM($F631:Z631)-$E631),($E631*(1-$D$627))*$D631),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C631,MIN(-(SUM($F631:AA631)-$E631),($E631*(1-$D$627))*$D631),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C631,MIN(-(SUM($F631:AB631)-$E631),($E631*(1-$D$627))*$D631),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C631,MIN(-(SUM($F631:AC631)-$E631),($E631*(1-$D$627))*$D631),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C631,MIN(-(SUM($F631:AD631)-$E631),($E631*(1-$D$627))*$D631),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C631,MIN(-(SUM($F631:AE631)-$E631),($E631*(1-$D$627))*$D631),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C631,MIN(-(SUM($F631:AF631)-$E631),($E631*(1-$D$627))*$D631),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C631,MIN(-(SUM($F631:AG631)-$E631),($E631*(1-$D$627))*$D631),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C631,MIN(-(SUM($F631:AH631)-$E631),($E631*(1-$D$627))*$D631),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C631,MIN(-(SUM($F631:AI631)-$E631),($E631*(1-$D$627))*$D631),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C631,MIN(-(SUM($F631:AJ631)-$E631),($E631*(1-$D$627))*$D631),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C631,MIN(-(SUM($F631:AK631)-$E631),($E631*(1-$D$627))*$D631),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C631,MIN(-(SUM($F631:AL631)-$E631),($E631*(1-$D$627))*$D631),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C631,MIN(-(SUM($F631:AM631)-$E631),($E631*(1-$D$627))*$D631),0)*AN$623","v":0}]
[null,null,3,{"$f":"Inputs!$D$266","v":0.1},1908.7187122299999,{"$f":"E632*D627","v":0},{"$f":"IF(G$625>=$C632,MIN(-(SUM(F632:$F632)-$E632),($E632*(1-$D$627))*$D632),0)*G$623","v":0},{"$f":"IF(H$625>=$C632,MIN(-(SUM($F632:G632)-$E632),($E632*(1-$D$627))*$D632),0)*H$623","v":0},{"$f":"IF(I$625>=$C632,MIN(-(SUM($F632:H632)-$E632),($E632*(1-$D$627))*$D632),0)*I$623","v":190.871871223},{"$f":"IF(J$625>=$C632,MIN(-(SUM($F632:I632)-$E632),($E632*(1-$D$627))*$D632),0)*J$623","v":190.871871223},{"$f":"IF(K$625>=$C632,MIN(-(SUM($F632:J632)-$E632),($E632*(1-$D$627))*$D632),0)*K$623","v":190.871871223},{"$f":"IF(L$625>=$C632,MIN(-(SUM($F632:K632)-$E632),($E632*(1-$D$627))*$D632),0)*L$623","v":190.871871223},{"$f":"IF(M$625>=$C632,MIN(-(SUM($F632:L632)-$E632),($E632*(1-$D$627))*$D632),0)*M$623","v":190.871871223},{"$f":"IF(N$625>=$C632,MIN(-(SUM($F632:M632)-$E632),($E632*(1-$D$627))*$D632),0)*N$623","v":190.871871223},{"$f":"IF(O$625>=$C632,MIN(-(SUM($F632:N632)-$E632),($E632*(1-$D$627))*$D632),0)*O$623","v":190.871871223},{"$f":"IF(P$625>=$C632,MIN(-(SUM($F632:O632)-$E632),($E632*(1-$D$627))*$D632),0)*P$623","v":190.871871223},{"$f":"IF(Q$625>=$C632,MIN(-(SUM($F632:P632)-$E632),($E632*(1-$D$627))*$D632),0)*Q$623","v":190.871871223},{"$f":"IF(R$625>=$C632,MIN(-(SUM($F632:Q632)-$E632),($E632*(1-$D$627))*$D632),0)*R$623","v":190.87187122299997},{"$f":"IF(S$625>=$C632,MIN(-(SUM($F632:R632)-$E632),($E632*(1-$D$627))*$D632),0)*S$623","v":0},{"$f":"IF(T$625>=$C632,MIN(-(SUM($F632:S632)-$E632),($E632*(1-$D$627))*$D632),0)*T$623","v":0},{"$f":"IF(U$625>=$C632,MIN(-(SUM($F632:T632)-$E632),($E632*(1-$D$627))*$D632),0)*U$623","v":0},{"$f":"IF(V$625>=$C632,MIN(-(SUM($F632:U632)-$E632),($E632*(1-$D$627))*$D632),0)*V$623","v":0},{"$f":"IF(W$625>=$C632,MIN(-(SUM($F632:V632)-$E632),($E632*(1-$D$627))*$D632),0)*W$623","v":0},{"$f":"IF(X$625>=$C632,MIN(-(SUM($F632:W632)-$E632),($E632*(1-$D$627))*$D632),0)*X$623","v":0},{"$f":"IF(Y$625>=$C632,MIN(-(SUM($F632:X632)-$E632),($E632*(1-$D$627))*$D632),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C632,MIN(-(SUM($F632:Y632)-$E632),($E632*(1-$D$627))*$D632),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C632,MIN(-(SUM($F632:Z632)-$E632),($E632*(1-$D$627))*$D632),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C632,MIN(-(SUM($F632:AA632)-$E632),($E632*(1-$D$627))*$D632),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C632,MIN(-(SUM($F632:AB632)-$E632),($E632*(1-$D$627))*$D632),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C632,MIN(-(SUM($F632:AC632)-$E632),($E632*(1-$D$627))*$D632),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C632,MIN(-(SUM($F632:AD632)-$E632),($E632*(1-$D$627))*$D632),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C632,MIN(-(SUM($F632:AE632)-$E632),($E632*(1-$D$627))*$D632),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C632,MIN(-(SUM($F632:AF632)-$E632),($E632*(1-$D$627))*$D632),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C632,MIN(-(SUM($F632:AG632)-$E632),($E632*(1-$D$627))*$D632),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C632,MIN(-(SUM($F632:AH632)-$E632),($E632*(1-$D$627))*$D632),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C632,MIN(-(SUM($F632:AI632)-$E632),($E632*(1-$D$627))*$D632),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C632,MIN(-(SUM($F632:AJ632)-$E632),($E632*(1-$D$627))*$D632),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C632,MIN(-(SUM($F632:AK632)-$E632),($E632*(1-$D$627))*$D632),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C632,MIN(-(SUM($F632:AL632)-$E632),($E632*(1-$D$627))*$D632),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C632,MIN(-(SUM($F632:AM632)-$E632),($E632*(1-$D$627))*$D632),0)*AN$623","v":0}]
[null,null,4,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E633*D627","v":0},{"$f":"IF(G$625>=$C633,MIN(-(SUM(F633:$F633)-$E633),($E633*(1-$D$627))*$D633),0)*G$623","v":0},{"$f":"IF(H$625>=$C633,MIN(-(SUM($F633:G633)-$E633),($E633*(1-$D$627))*$D633),0)*H$623","v":0},{"$f":"IF(I$625>=$C633,MIN(-(SUM($F633:H633)-$E633),($E633*(1-$D$627))*$D633),0)*I$623","v":0},{"$f":"IF(J$625>=$C633,MIN(-(SUM($F633:I633)-$E633),($E633*(1-$D$627))*$D633),0)*J$623","v":3.2050000000000004E-4},{"$f":"IF(K$625>=$C633,MIN(-(SUM($F633:J633)-$E633),($E633*(1-$D$627))*$D633),0)*K$623","v":3.2050000000000004E-4},{"$f":"IF(L$625>=$C633,MIN(-(SUM($F633:K633)-$E633),($E633*(1-$D$627))*$D633),0)*L$623","v":3.2050000000000004E-4},{"$f":"IF(M$625>=$C633,MIN(-(SUM($F633:L633)-$E633),($E633*(1-$D$627))*$D633),0)*M$623","v":3.2050000000000004E-4},{"$f":"IF(N$625>=$C633,MIN(-(SUM($F633:M633)-$E633),($E633*(1-$D$627))*$D633),0)*N$623","v":3.2050000000000004E-4},{"$f":"IF(O$625>=$C633,MIN(-(SUM($F633:N633)-$E633),($E633*(1-$D$627))*$D633),0)*O$623","v":3.2050000000000004E-4},{"$f":"IF(P$625>=$C633,MIN(-(SUM($F633:O633)-$E633),($E633*(1-$D$627))*$D633),0)*P$623","v":3.2050000000000004E-4},{"$f":"IF(Q$625>=$C633,MIN(-(SUM($F633:P633)-$E633),($E633*(1-$D$627))*$D633),0)*Q$623","v":3.2050000000000004E-4},{"$f":"IF(R$625>=$C633,MIN(-(SUM($F633:Q633)-$E633),($E633*(1-$D$627))*$D633),0)*R$623","v":3.2050000000000004E-4},{"$f":"IF(S$625>=$C633,MIN(-(SUM($F633:R633)-$E633),($E633*(1-$D$627))*$D633),0)*S$623","v":3.204999999999996E-4},{"$f":"IF(T$625>=$C633,MIN(-(SUM($F633:S633)-$E633),($E633*(1-$D$627))*$D633),0)*T$623","v":0},{"$f":"IF(U$625>=$C633,MIN(-(SUM($F633:T633)-$E633),($E633*(1-$D$627))*$D633),0)*U$623","v":0},{"$f":"IF(V$625>=$C633,MIN(-(SUM($F633:U633)-$E633),($E633*(1-$D$627))*$D633),0)*V$623","v":0},{"$f":"IF(W$625>=$C633,MIN(-(SUM($F633:V633)-$E633),($E633*(1-$D$627))*$D633),0)*W$623","v":0},{"$f":"IF(X$625>=$C633,MIN(-(SUM($F633:W633)-$E633),($E633*(1-$D$627))*$D633),0)*X$623","v":0},{"$f":"IF(Y$625>=$C633,MIN(-(SUM($F633:X633)-$E633),($E633*(1-$D$627))*$D633),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C633,MIN(-(SUM($F633:Y633)-$E633),($E633*(1-$D$627))*$D633),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C633,MIN(-(SUM($F633:Z633)-$E633),($E633*(1-$D$627))*$D633),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C633,MIN(-(SUM($F633:AA633)-$E633),($E633*(1-$D$627))*$D633),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C633,MIN(-(SUM($F633:AB633)-$E633),($E633*(1-$D$627))*$D633),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C633,MIN(-(SUM($F633:AC633)-$E633),($E633*(1-$D$627))*$D633),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C633,MIN(-(SUM($F633:AD633)-$E633),($E633*(1-$D$627))*$D633),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C633,MIN(-(SUM($F633:AE633)-$E633),($E633*(1-$D$627))*$D633),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C633,MIN(-(SUM($F633:AF633)-$E633),($E633*(1-$D$627))*$D633),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C633,MIN(-(SUM($F633:AG633)-$E633),($E633*(1-$D$627))*$D633),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C633,MIN(-(SUM($F633:AH633)-$E633),($E633*(1-$D$627))*$D633),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C633,MIN(-(SUM($F633:AI633)-$E633),($E633*(1-$D$627))*$D633),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C633,MIN(-(SUM($F633:AJ633)-$E633),($E633*(1-$D$627))*$D633),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C633,MIN(-(SUM($F633:AK633)-$E633),($E633*(1-$D$627))*$D633),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C633,MIN(-(SUM($F633:AL633)-$E633),($E633*(1-$D$627))*$D633),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C633,MIN(-(SUM($F633:AM633)-$E633),($E633*(1-$D$627))*$D633),0)*AN$623","v":0}]
[null,null,5,{"$f":"Inputs!$D$266","v":0.1},19.487410000000001,{"$f":"E634*D627","v":0},{"$f":"IF(G$625>=$C634,MIN(-(SUM(F634:$F634)-$E634),($E634*(1-$D$627))*$D634),0)*G$623","v":0},{"$f":"IF(H$625>=$C634,MIN(-(SUM($F634:G634)-$E634),($E634*(1-$D$627))*$D634),0)*H$623","v":0},{"$f":"IF(I$625>=$C634,MIN(-(SUM($F634:H634)-$E634),($E634*(1-$D$627))*$D634),0)*I$623","v":0},{"$f":"IF(J$625>=$C634,MIN(-(SUM($F634:I634)-$E634),($E634*(1-$D$627))*$D634),0)*J$623","v":0},{"$f":"IF(K$625>=$C634,MIN(-(SUM($F634:J634)-$E634),($E634*(1-$D$627))*$D634),0)*K$623","v":1.9487410000000001},{"$f":"IF(L$625>=$C634,MIN(-(SUM($F634:K634)-$E634),($E634*(1-$D$627))*$D634),0)*L$623","v":1.9487410000000001},{"$f":"IF(M$625>=$C634,MIN(-(SUM($F634:L634)-$E634),($E634*(1-$D$627))*$D634),0)*M$623","v":1.9487410000000001},{"$f":"IF(N$625>=$C634,MIN(-(SUM($F634:M634)-$E634),($E634*(1-$D$627))*$D634),0)*N$623","v":1.9487410000000001},{"$f":"IF(O$625>=$C634,MIN(-(SUM($F634:N634)-$E634),($E634*(1-$D$627))*$D634),0)*O$623","v":1.9487410000000001},{"$f":"IF(P$625>=$C634,MIN(-(SUM($F634:O634)-$E634),($E634*(1-$D$627))*$D634),0)*P$623","v":1.9487410000000001},{"$f":"IF(Q$625>=$C634,MIN(-(SUM($F634:P634)-$E634),($E634*(1-$D$627))*$D634),0)*Q$623","v":1.9487410000000001},{"$f":"IF(R$625>=$C634,MIN(-(SUM($F634:Q634)-$E634),($E634*(1-$D$627))*$D634),0)*R$623","v":1.9487410000000001},{"$f":"IF(S$625>=$C634,MIN(-(SUM($F634:R634)-$E634),($E634*(1-$D$627))*$D634),0)*S$623","v":1.9487410000000001},{"$f":"IF(T$625>=$C634,MIN(-(SUM($F634:S634)-$E634),($E634*(1-$D$627))*$D634),0)*T$623","v":1.9487410000000001},{"$f":"IF(U$625>=$C634,MIN(-(SUM($F634:T634)-$E634),($E634*(1-$D$627))*$D634),0)*U$623","v":3.5527136788005009E-15},{"$f":"IF(V$625>=$C634,MIN(-(SUM($F634:U634)-$E634),($E634*(1-$D$627))*$D634),0)*V$623","v":0},{"$f":"IF(W$625>=$C634,MIN(-(SUM($F634:V634)-$E634),($E634*(1-$D$627))*$D634),0)*W$623","v":0},{"$f":"IF(X$625>=$C634,MIN(-(SUM($F634:W634)-$E634),($E634*(1-$D$627))*$D634),0)*X$623","v":0},{"$f":"IF(Y$625>=$C634,MIN(-(SUM($F634:X634)-$E634),($E634*(1-$D$627))*$D634),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C634,MIN(-(SUM($F634:Y634)-$E634),($E634*(1-$D$627))*$D634),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C634,MIN(-(SUM($F634:Z634)-$E634),($E634*(1-$D$627))*$D634),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C634,MIN(-(SUM($F634:AA634)-$E634),($E634*(1-$D$627))*$D634),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C634,MIN(-(SUM($F634:AB634)-$E634),($E634*(1-$D$627))*$D634),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C634,MIN(-(SUM($F634:AC634)-$E634),($E634*(1-$D$627))*$D634),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C634,MIN(-(SUM($F634:AD634)-$E634),($E634*(1-$D$627))*$D634),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C634,MIN(-(SUM($F634:AE634)-$E634),($E634*(1-$D$627))*$D634),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C634,MIN(-(SUM($F634:AF634)-$E634),($E634*(1-$D$627))*$D634),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C634,MIN(-(SUM($F634:AG634)-$E634),($E634*(1-$D$627))*$D634),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C634,MIN(-(SUM($F634:AH634)-$E634),($E634*(1-$D$627))*$D634),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C634,MIN(-(SUM($F634:AI634)-$E634),($E634*(1-$D$627))*$D634),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C634,MIN(-(SUM($F634:AJ634)-$E634),($E634*(1-$D$627))*$D634),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C634,MIN(-(SUM($F634:AK634)-$E634),($E634*(1-$D$627))*$D634),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C634,MIN(-(SUM($F634:AL634)-$E634),($E634*(1-$D$627))*$D634),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C634,MIN(-(SUM($F634:AM634)-$E634),($E634*(1-$D$627))*$D634),0)*AN$623","v":0}]
[null,null,6,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E635*D627","v":0},{"$f":"IF(G$625>=$C635,MIN(-(SUM(F635:$F635)-$E635),($E635*(1-$D$627))*$D635),0)*G$623","v":0},{"$f":"IF(H$625>=$C635,MIN(-(SUM($F635:G635)-$E635),($E635*(1-$D$627))*$D635),0)*H$623","v":0},{"$f":"IF(I$625>=$C635,MIN(-(SUM($F635:H635)-$E635),($E635*(1-$D$627))*$D635),0)*I$623","v":0},{"$f":"IF(J$625>=$C635,MIN(-(SUM($F635:I635)-$E635),($E635*(1-$D$627))*$D635),0)*J$623","v":0},{"$f":"IF(K$625>=$C635,MIN(-(SUM($F635:J635)-$E635),($E635*(1-$D$627))*$D635),0)*K$623","v":0},{"$f":"IF(L$625>=$C635,MIN(-(SUM($F635:K635)-$E635),($E635*(1-$D$627))*$D635),0)*L$623","v":0},{"$f":"IF(M$625>=$C635,MIN(-(SUM($F635:L635)-$E635),($E635*(1-$D$627))*$D635),0)*M$623","v":0},{"$f":"IF(N$625>=$C635,MIN(-(SUM($F635:M635)-$E635),($E635*(1-$D$627))*$D635),0)*N$623","v":0},{"$f":"IF(O$625>=$C635,MIN(-(SUM($F635:N635)-$E635),($E635*(1-$D$627))*$D635),0)*O$623","v":0},{"$f":"IF(P$625>=$C635,MIN(-(SUM($F635:O635)-$E635),($E635*(1-$D$627))*$D635),0)*P$623","v":0},{"$f":"IF(Q$625>=$C635,MIN(-(SUM($F635:P635)-$E635),($E635*(1-$D$627))*$D635),0)*Q$623","v":0},{"$f":"IF(R$625>=$C635,MIN(-(SUM($F635:Q635)-$E635),($E635*(1-$D$627))*$D635),0)*R$623","v":0},{"$f":"IF(S$625>=$C635,MIN(-(SUM($F635:R635)-$E635),($E635*(1-$D$627))*$D635),0)*S$623","v":0},{"$f":"IF(T$625>=$C635,MIN(-(SUM($F635:S635)-$E635),($E635*(1-$D$627))*$D635),0)*T$623","v":0},{"$f":"IF(U$625>=$C635,MIN(-(SUM($F635:T635)-$E635),($E635*(1-$D$627))*$D635),0)*U$623","v":0},{"$f":"IF(V$625>=$C635,MIN(-(SUM($F635:U635)-$E635),($E635*(1-$D$627))*$D635),0)*V$623","v":0},{"$f":"IF(W$625>=$C635,MIN(-(SUM($F635:V635)-$E635),($E635*(1-$D$627))*$D635),0)*W$623","v":0},{"$f":"IF(X$625>=$C635,MIN(-(SUM($F635:W635)-$E635),($E635*(1-$D$627))*$D635),0)*X$623","v":0},{"$f":"IF(Y$625>=$C635,MIN(-(SUM($F635:X635)-$E635),($E635*(1-$D$627))*$D635),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C635,MIN(-(SUM($F635:Y635)-$E635),($E635*(1-$D$627))*$D635),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C635,MIN(-(SUM($F635:Z635)-$E635),($E635*(1-$D$627))*$D635),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C635,MIN(-(SUM($F635:AA635)-$E635),($E635*(1-$D$627))*$D635),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C635,MIN(-(SUM($F635:AB635)-$E635),($E635*(1-$D$627))*$D635),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C635,MIN(-(SUM($F635:AC635)-$E635),($E635*(1-$D$627))*$D635),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C635,MIN(-(SUM($F635:AD635)-$E635),($E635*(1-$D$627))*$D635),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C635,MIN(-(SUM($F635:AE635)-$E635),($E635*(1-$D$627))*$D635),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C635,MIN(-(SUM($F635:AF635)-$E635),($E635*(1-$D$627))*$D635),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C635,MIN(-(SUM($F635:AG635)-$E635),($E635*(1-$D$627))*$D635),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C635,MIN(-(SUM($F635:AH635)-$E635),($E635*(1-$D$627))*$D635),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C635,MIN(-(SUM($F635:AI635)-$E635),($E635*(1-$D$627))*$D635),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C635,MIN(-(SUM($F635:AJ635)-$E635),($E635*(1-$D$627))*$D635),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C635,MIN(-(SUM($F635:AK635)-$E635),($E635*(1-$D$627))*$D635),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C635,MIN(-(SUM($F635:AL635)-$E635),($E635*(1-$D$627))*$D635),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C635,MIN(-(SUM($F635:AM635)-$E635),($E635*(1-$D$627))*$D635),0)*AN$623","v":0}]
[null,null,7,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E636*D627","v":0},{"$f":"IF(G$625>=$C636,MIN(-(SUM(F636:$F636)-$E636),($E636*(1-$D$627))*$D636),0)*G$623","v":0},{"$f":"IF(H$625>=$C636,MIN(-(SUM($F636:G636)-$E636),($E636*(1-$D$627))*$D636),0)*H$623","v":0},{"$f":"IF(I$625>=$C636,MIN(-(SUM($F636:H636)-$E636),($E636*(1-$D$627))*$D636),0)*I$623","v":0},{"$f":"IF(J$625>=$C636,MIN(-(SUM($F636:I636)-$E636),($E636*(1-$D$627))*$D636),0)*J$623","v":0},{"$f":"IF(K$625>=$C636,MIN(-(SUM($F636:J636)-$E636),($E636*(1-$D$627))*$D636),0)*K$623","v":0},{"$f":"IF(L$625>=$C636,MIN(-(SUM($F636:K636)-$E636),($E636*(1-$D$627))*$D636),0)*L$623","v":0},{"$f":"IF(M$625>=$C636,MIN(-(SUM($F636:L636)-$E636),($E636*(1-$D$627))*$D636),0)*M$623","v":3.2050000000000004E-4},{"$f":"IF(N$625>=$C636,MIN(-(SUM($F636:M636)-$E636),($E636*(1-$D$627))*$D636),0)*N$623","v":3.2050000000000004E-4},{"$f":"IF(O$625>=$C636,MIN(-(SUM($F636:N636)-$E636),($E636*(1-$D$627))*$D636),0)*O$623","v":3.2050000000000004E-4},{"$f":"IF(P$625>=$C636,MIN(-(SUM($F636:O636)-$E636),($E636*(1-$D$627))*$D636),0)*P$623","v":3.2050000000000004E-4},{"$f":"IF(Q$625>=$C636,MIN(-(SUM($F636:P636)-$E636),($E636*(1-$D$627))*$D636),0)*Q$623","v":3.2050000000000004E-4},{"$f":"IF(R$625>=$C636,MIN(-(SUM($F636:Q636)-$E636),($E636*(1-$D$627))*$D636),0)*R$623","v":3.2050000000000004E-4},{"$f":"IF(S$625>=$C636,MIN(-(SUM($F636:R636)-$E636),($E636*(1-$D$627))*$D636),0)*S$623","v":3.2050000000000004E-4},{"$f":"IF(T$625>=$C636,MIN(-(SUM($F636:S636)-$E636),($E636*(1-$D$627))*$D636),0)*T$623","v":3.2050000000000004E-4},{"$f":"IF(U$625>=$C636,MIN(-(SUM($F636:T636)-$E636),($E636*(1-$D$627))*$D636),0)*U$623","v":3.2050000000000004E-4},{"$f":"IF(V$625>=$C636,MIN(-(SUM($F636:U636)-$E636),($E636*(1-$D$627))*$D636),0)*V$623","v":3.204999999999996E-4},{"$f":"IF(W$625>=$C636,MIN(-(SUM($F636:V636)-$E636),($E636*(1-$D$627))*$D636),0)*W$623","v":0},{"$f":"IF(X$625>=$C636,MIN(-(SUM($F636:W636)-$E636),($E636*(1-$D$627))*$D636),0)*X$623","v":0},{"$f":"IF(Y$625>=$C636,MIN(-(SUM($F636:X636)-$E636),($E636*(1-$D$627))*$D636),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C636,MIN(-(SUM($F636:Y636)-$E636),($E636*(1-$D$627))*$D636),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C636,MIN(-(SUM($F636:Z636)-$E636),($E636*(1-$D$627))*$D636),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C636,MIN(-(SUM($F636:AA636)-$E636),($E636*(1-$D$627))*$D636),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C636,MIN(-(SUM($F636:AB636)-$E636),($E636*(1-$D$627))*$D636),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C636,MIN(-(SUM($F636:AC636)-$E636),($E636*(1-$D$627))*$D636),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C636,MIN(-(SUM($F636:AD636)-$E636),($E636*(1-$D$627))*$D636),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C636,MIN(-(SUM($F636:AE636)-$E636),($E636*(1-$D$627))*$D636),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C636,MIN(-(SUM($F636:AF636)-$E636),($E636*(1-$D$627))*$D636),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C636,MIN(-(SUM($F636:AG636)-$E636),($E636*(1-$D$627))*$D636),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C636,MIN(-(SUM($F636:AH636)-$E636),($E636*(1-$D$627))*$D636),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C636,MIN(-(SUM($F636:AI636)-$E636),($E636*(1-$D$627))*$D636),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C636,MIN(-(SUM($F636:AJ636)-$E636),($E636*(1-$D$627))*$D636),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C636,MIN(-(SUM($F636:AK636)-$E636),($E636*(1-$D$627))*$D636),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C636,MIN(-(SUM($F636:AL636)-$E636),($E636*(1-$D$627))*$D636),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C636,MIN(-(SUM($F636:AM636)-$E636),($E636*(1-$D$627))*$D636),0)*AN$623","v":0}]
[null,null,8,{"$f":"Inputs!$D$266","v":0.1},13.306410000000001,{"$f":"E637*D627","v":0},{"$f":"IF(G$625>=$C637,MIN(-(SUM(F637:$F637)-$E637),($E637*(1-$D$627))*$D637),0)*G$623","v":0},{"$f":"IF(H$625>=$C637,MIN(-(SUM($F637:G637)-$E637),($E637*(1-$D$627))*$D637),0)*H$623","v":0},{"$f":"IF(I$625>=$C637,MIN(-(SUM($F637:H637)-$E637),($E637*(1-$D$627))*$D637),0)*I$623","v":0},{"$f":"IF(J$625>=$C637,MIN(-(SUM($F637:I637)-$E637),($E637*(1-$D$627))*$D637),0)*J$623","v":0},{"$f":"IF(K$625>=$C637,MIN(-(SUM($F637:J637)-$E637),($E637*(1-$D$627))*$D637),0)*K$623","v":0},{"$f":"IF(L$625>=$C637,MIN(-(SUM($F637:K637)-$E637),($E637*(1-$D$627))*$D637),0)*L$623","v":0},{"$f":"IF(M$625>=$C637,MIN(-(SUM($F637:L637)-$E637),($E637*(1-$D$627))*$D637),0)*M$623","v":0},{"$f":"IF(N$625>=$C637,MIN(-(SUM($F637:M637)-$E637),($E637*(1-$D$627))*$D637),0)*N$623","v":1.3306410000000002},{"$f":"IF(O$625>=$C637,MIN(-(SUM($F637:N637)-$E637),($E637*(1-$D$627))*$D637),0)*O$623","v":1.3306410000000002},{"$f":"IF(P$625>=$C637,MIN(-(SUM($F637:O637)-$E637),($E637*(1-$D$627))*$D637),0)*P$623","v":1.3306410000000002},{"$f":"IF(Q$625>=$C637,MIN(-(SUM($F637:P637)-$E637),($E637*(1-$D$627))*$D637),0)*Q$623","v":1.3306410000000002},{"$f":"IF(R$625>=$C637,MIN(-(SUM($F637:Q637)-$E637),($E637*(1-$D$627))*$D637),0)*R$623","v":1.3306410000000002},{"$f":"IF(S$625>=$C637,MIN(-(SUM($F637:R637)-$E637),($E637*(1-$D$627))*$D637),0)*S$623","v":1.3306410000000002},{"$f":"IF(T$625>=$C637,MIN(-(SUM($F637:S637)-$E637),($E637*(1-$D$627))*$D637),0)*T$623","v":1.3306410000000002},{"$f":"IF(U$625>=$C637,MIN(-(SUM($F637:T637)-$E637),($E637*(1-$D$627))*$D637),0)*U$623","v":1.3306410000000002},{"$f":"IF(V$625>=$C637,MIN(-(SUM($F637:U637)-$E637),($E637*(1-$D$627))*$D637),0)*V$623","v":1.3306410000000002},{"$f":"IF(W$625>=$C637,MIN(-(SUM($F637:V637)-$E637),($E637*(1-$D$627))*$D637),0)*W$623","v":1.330641},{"$f":"IF(X$625>=$C637,MIN(-(SUM($F637:W637)-$E637),($E637*(1-$D$627))*$D637),0)*X$623","v":0},{"$f":"IF(Y$625>=$C637,MIN(-(SUM($F637:X637)-$E637),($E637*(1-$D$627))*$D637),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C637,MIN(-(SUM($F637:Y637)-$E637),($E637*(1-$D$627))*$D637),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C637,MIN(-(SUM($F637:Z637)-$E637),($E637*(1-$D$627))*$D637),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C637,MIN(-(SUM($F637:AA637)-$E637),($E637*(1-$D$627))*$D637),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C637,MIN(-(SUM($F637:AB637)-$E637),($E637*(1-$D$627))*$D637),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C637,MIN(-(SUM($F637:AC637)-$E637),($E637*(1-$D$627))*$D637),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C637,MIN(-(SUM($F637:AD637)-$E637),($E637*(1-$D$627))*$D637),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C637,MIN(-(SUM($F637:AE637)-$E637),($E637*(1-$D$627))*$D637),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C637,MIN(-(SUM($F637:AF637)-$E637),($E637*(1-$D$627))*$D637),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C637,MIN(-(SUM($F637:AG637)-$E637),($E637*(1-$D$627))*$D637),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C637,MIN(-(SUM($F637:AH637)-$E637),($E637*(1-$D$627))*$D637),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C637,MIN(-(SUM($F637:AI637)-$E637),($E637*(1-$D$627))*$D637),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C637,MIN(-(SUM($F637:AJ637)-$E637),($E637*(1-$D$627))*$D637),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C637,MIN(-(SUM($F637:AK637)-$E637),($E637*(1-$D$627))*$D637),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C637,MIN(-(SUM($F637:AL637)-$E637),($E637*(1-$D$627))*$D637),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C637,MIN(-(SUM($F637:AM637)-$E637),($E637*(1-$D$627))*$D637),0)*AN$623","v":0}]
[null,null,9,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E638*D627","v":0},{"$f":"IF(G$625>=$C638,MIN(-(SUM(F638:$F638)-$E638),($E638*(1-$D$627))*$D638),0)*G$623","v":0},{"$f":"IF(H$625>=$C638,MIN(-(SUM($F638:G638)-$E638),($E638*(1-$D$627))*$D638),0)*H$623","v":0},{"$f":"IF(I$625>=$C638,MIN(-(SUM($F638:H638)-$E638),($E638*(1-$D$627))*$D638),0)*I$623","v":0},{"$f":"IF(J$625>=$C638,MIN(-(SUM($F638:I638)-$E638),($E638*(1-$D$627))*$D638),0)*J$623","v":0},{"$f":"IF(K$625>=$C638,MIN(-(SUM($F638:J638)-$E638),($E638*(1-$D$627))*$D638),0)*K$623","v":0},{"$f":"IF(L$625>=$C638,MIN(-(SUM($F638:K638)-$E638),($E638*(1-$D$627))*$D638),0)*L$623","v":0},{"$f":"IF(M$625>=$C638,MIN(-(SUM($F638:L638)-$E638),($E638*(1-$D$627))*$D638),0)*M$623","v":0},{"$f":"IF(N$625>=$C638,MIN(-(SUM($F638:M638)-$E638),($E638*(1-$D$627))*$D638),0)*N$623","v":0},{"$f":"IF(O$625>=$C638,MIN(-(SUM($F638:N638)-$E638),($E638*(1-$D$627))*$D638),0)*O$623","v":0},{"$f":"IF(P$625>=$C638,MIN(-(SUM($F638:O638)-$E638),($E638*(1-$D$627))*$D638),0)*P$623","v":0},{"$f":"IF(Q$625>=$C638,MIN(-(SUM($F638:P638)-$E638),($E638*(1-$D$627))*$D638),0)*Q$623","v":0},{"$f":"IF(R$625>=$C638,MIN(-(SUM($F638:Q638)-$E638),($E638*(1-$D$627))*$D638),0)*R$623","v":0},{"$f":"IF(S$625>=$C638,MIN(-(SUM($F638:R638)-$E638),($E638*(1-$D$627))*$D638),0)*S$623","v":0},{"$f":"IF(T$625>=$C638,MIN(-(SUM($F638:S638)-$E638),($E638*(1-$D$627))*$D638),0)*T$623","v":0},{"$f":"IF(U$625>=$C638,MIN(-(SUM($F638:T638)-$E638),($E638*(1-$D$627))*$D638),0)*U$623","v":0},{"$f":"IF(V$625>=$C638,MIN(-(SUM($F638:U638)-$E638),($E638*(1-$D$627))*$D638),0)*V$623","v":0},{"$f":"IF(W$625>=$C638,MIN(-(SUM($F638:V638)-$E638),($E638*(1-$D$627))*$D638),0)*W$623","v":0},{"$f":"IF(X$625>=$C638,MIN(-(SUM($F638:W638)-$E638),($E638*(1-$D$627))*$D638),0)*X$623","v":0},{"$f":"IF(Y$625>=$C638,MIN(-(SUM($F638:X638)-$E638),($E638*(1-$D$627))*$D638),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C638,MIN(-(SUM($F638:Y638)-$E638),($E638*(1-$D$627))*$D638),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C638,MIN(-(SUM($F638:Z638)-$E638),($E638*(1-$D$627))*$D638),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C638,MIN(-(SUM($F638:AA638)-$E638),($E638*(1-$D$627))*$D638),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C638,MIN(-(SUM($F638:AB638)-$E638),($E638*(1-$D$627))*$D638),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C638,MIN(-(SUM($F638:AC638)-$E638),($E638*(1-$D$627))*$D638),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C638,MIN(-(SUM($F638:AD638)-$E638),($E638*(1-$D$627))*$D638),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C638,MIN(-(SUM($F638:AE638)-$E638),($E638*(1-$D$627))*$D638),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C638,MIN(-(SUM($F638:AF638)-$E638),($E638*(1-$D$627))*$D638),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C638,MIN(-(SUM($F638:AG638)-$E638),($E638*(1-$D$627))*$D638),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C638,MIN(-(SUM($F638:AH638)-$E638),($E638*(1-$D$627))*$D638),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C638,MIN(-(SUM($F638:AI638)-$E638),($E638*(1-$D$627))*$D638),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C638,MIN(-(SUM($F638:AJ638)-$E638),($E638*(1-$D$627))*$D638),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C638,MIN(-(SUM($F638:AK638)-$E638),($E638*(1-$D$627))*$D638),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C638,MIN(-(SUM($F638:AL638)-$E638),($E638*(1-$D$627))*$D638),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C638,MIN(-(SUM($F638:AM638)-$E638),($E638*(1-$D$627))*$D638),0)*AN$623","v":0}]
[null,null,10,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E639*D627","v":0},{"$f":"IF(G$625>=$C639,MIN(-(SUM(F639:$F639)-$E639),($E639*(1-$D$627))*$D639),0)*G$623","v":0},{"$f":"IF(H$625>=$C639,MIN(-(SUM($F639:G639)-$E639),($E639*(1-$D$627))*$D639),0)*H$623","v":0},{"$f":"IF(I$625>=$C639,MIN(-(SUM($F639:H639)-$E639),($E639*(1-$D$627))*$D639),0)*I$623","v":0},{"$f":"IF(J$625>=$C639,MIN(-(SUM($F639:I639)-$E639),($E639*(1-$D$627))*$D639),0)*J$623","v":0},{"$f":"IF(K$625>=$C639,MIN(-(SUM($F639:J639)-$E639),($E639*(1-$D$627))*$D639),0)*K$623","v":0},{"$f":"IF(L$625>=$C639,MIN(-(SUM($F639:K639)-$E639),($E639*(1-$D$627))*$D639),0)*L$623","v":0},{"$f":"IF(M$625>=$C639,MIN(-(SUM($F639:L639)-$E639),($E639*(1-$D$627))*$D639),0)*M$623","v":0},{"$f":"IF(N$625>=$C639,MIN(-(SUM($F639:M639)-$E639),($E639*(1-$D$627))*$D639),0)*N$623","v":0},{"$f":"IF(O$625>=$C639,MIN(-(SUM($F639:N639)-$E639),($E639*(1-$D$627))*$D639),0)*O$623","v":0},{"$f":"IF(P$625>=$C639,MIN(-(SUM($F639:O639)-$E639),($E639*(1-$D$627))*$D639),0)*P$623","v":3.2050000000000004E-4},{"$f":"IF(Q$625>=$C639,MIN(-(SUM($F639:P639)-$E639),($E639*(1-$D$627))*$D639),0)*Q$623","v":3.2050000000000004E-4},{"$f":"IF(R$625>=$C639,MIN(-(SUM($F639:Q639)-$E639),($E639*(1-$D$627))*$D639),0)*R$623","v":3.2050000000000004E-4},{"$f":"IF(S$625>=$C639,MIN(-(SUM($F639:R639)-$E639),($E639*(1-$D$627))*$D639),0)*S$623","v":3.2050000000000004E-4},{"$f":"IF(T$625>=$C639,MIN(-(SUM($F639:S639)-$E639),($E639*(1-$D$627))*$D639),0)*T$623","v":3.2050000000000004E-4},{"$f":"IF(U$625>=$C639,MIN(-(SUM($F639:T639)-$E639),($E639*(1-$D$627))*$D639),0)*U$623","v":3.2050000000000004E-4},{"$f":"IF(V$625>=$C639,MIN(-(SUM($F639:U639)-$E639),($E639*(1-$D$627))*$D639),0)*V$623","v":3.2050000000000004E-4},{"$f":"IF(W$625>=$C639,MIN(-(SUM($F639:V639)-$E639),($E639*(1-$D$627))*$D639),0)*W$623","v":3.2050000000000004E-4},{"$f":"IF(X$625>=$C639,MIN(-(SUM($F639:W639)-$E639),($E639*(1-$D$627))*$D639),0)*X$623","v":3.2050000000000004E-4},{"$f":"IF(Y$625>=$C639,MIN(-(SUM($F639:X639)-$E639),($E639*(1-$D$627))*$D639),0)*Y$623","v":3.204999999999996E-4},{"$f":"IF(Z$625>=$C639,MIN(-(SUM($F639:Y639)-$E639),($E639*(1-$D$627))*$D639),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C639,MIN(-(SUM($F639:Z639)-$E639),($E639*(1-$D$627))*$D639),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C639,MIN(-(SUM($F639:AA639)-$E639),($E639*(1-$D$627))*$D639),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C639,MIN(-(SUM($F639:AB639)-$E639),($E639*(1-$D$627))*$D639),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C639,MIN(-(SUM($F639:AC639)-$E639),($E639*(1-$D$627))*$D639),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C639,MIN(-(SUM($F639:AD639)-$E639),($E639*(1-$D$627))*$D639),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C639,MIN(-(SUM($F639:AE639)-$E639),($E639*(1-$D$627))*$D639),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C639,MIN(-(SUM($F639:AF639)-$E639),($E639*(1-$D$627))*$D639),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C639,MIN(-(SUM($F639:AG639)-$E639),($E639*(1-$D$627))*$D639),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C639,MIN(-(SUM($F639:AH639)-$E639),($E639*(1-$D$627))*$D639),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C639,MIN(-(SUM($F639:AI639)-$E639),($E639*(1-$D$627))*$D639),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C639,MIN(-(SUM($F639:AJ639)-$E639),($E639*(1-$D$627))*$D639),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C639,MIN(-(SUM($F639:AK639)-$E639),($E639*(1-$D$627))*$D639),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C639,MIN(-(SUM($F639:AL639)-$E639),($E639*(1-$D$627))*$D639),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C639,MIN(-(SUM($F639:AM639)-$E639),($E639*(1-$D$627))*$D639),0)*AN$623","v":0}]
[null,null,11,{"$f":"Inputs!$D$266","v":0.1},3.9026100000000001,{"$f":"E640*D627","v":0},{"$f":"IF(G$625>=$C640,MIN(-(SUM(F640:$F640)-$E640),($E640*(1-$D$627))*$D640),0)*G$623","v":0},{"$f":"IF(H$625>=$C640,MIN(-(SUM($F640:G640)-$E640),($E640*(1-$D$627))*$D640),0)*H$623","v":0},{"$f":"IF(I$625>=$C640,MIN(-(SUM($F640:H640)-$E640),($E640*(1-$D$627))*$D640),0)*I$623","v":0},{"$f":"IF(J$625>=$C640,MIN(-(SUM($F640:I640)-$E640),($E640*(1-$D$627))*$D640),0)*J$623","v":0},{"$f":"IF(K$625>=$C640,MIN(-(SUM($F640:J640)-$E640),($E640*(1-$D$627))*$D640),0)*K$623","v":0},{"$f":"IF(L$625>=$C640,MIN(-(SUM($F640:K640)-$E640),($E640*(1-$D$627))*$D640),0)*L$623","v":0},{"$f":"IF(M$625>=$C640,MIN(-(SUM($F640:L640)-$E640),($E640*(1-$D$627))*$D640),0)*M$623","v":0},{"$f":"IF(N$625>=$C640,MIN(-(SUM($F640:M640)-$E640),($E640*(1-$D$627))*$D640),0)*N$623","v":0},{"$f":"IF(O$625>=$C640,MIN(-(SUM($F640:N640)-$E640),($E640*(1-$D$627))*$D640),0)*O$623","v":0},{"$f":"IF(P$625>=$C640,MIN(-(SUM($F640:O640)-$E640),($E640*(1-$D$627))*$D640),0)*P$623","v":0},{"$f":"IF(Q$625>=$C640,MIN(-(SUM($F640:P640)-$E640),($E640*(1-$D$627))*$D640),0)*Q$623","v":0.39026100000000002},{"$f":"IF(R$625>=$C640,MIN(-(SUM($F640:Q640)-$E640),($E640*(1-$D$627))*$D640),0)*R$623","v":0.39026100000000002},{"$f":"IF(S$625>=$C640,MIN(-(SUM($F640:R640)-$E640),($E640*(1-$D$627))*$D640),0)*S$623","v":0.39026100000000002},{"$f":"IF(T$625>=$C640,MIN(-(SUM($F640:S640)-$E640),($E640*(1-$D$627))*$D640),0)*T$623","v":0.39026100000000002},{"$f":"IF(U$625>=$C640,MIN(-(SUM($F640:T640)-$E640),($E640*(1-$D$627))*$D640),0)*U$623","v":0.39026100000000002},{"$f":"IF(V$625>=$C640,MIN(-(SUM($F640:U640)-$E640),($E640*(1-$D$627))*$D640),0)*V$623","v":0.39026100000000002},{"$f":"IF(W$625>=$C640,MIN(-(SUM($F640:V640)-$E640),($E640*(1-$D$627))*$D640),0)*W$623","v":0.39026100000000002},{"$f":"IF(X$625>=$C640,MIN(-(SUM($F640:W640)-$E640),($E640*(1-$D$627))*$D640),0)*X$623","v":0.39026100000000002},{"$f":"IF(Y$625>=$C640,MIN(-(SUM($F640:X640)-$E640),($E640*(1-$D$627))*$D640),0)*Y$623","v":0.39026100000000002},{"$f":"IF(Z$625>=$C640,MIN(-(SUM($F640:Y640)-$E640),($E640*(1-$D$627))*$D640),0)*Z$623","v":0.3902609999999993},{"$f":"IF(AA$625>=$C640,MIN(-(SUM($F640:Z640)-$E640),($E640*(1-$D$627))*$D640),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C640,MIN(-(SUM($F640:AA640)-$E640),($E640*(1-$D$627))*$D640),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C640,MIN(-(SUM($F640:AB640)-$E640),($E640*(1-$D$627))*$D640),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C640,MIN(-(SUM($F640:AC640)-$E640),($E640*(1-$D$627))*$D640),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C640,MIN(-(SUM($F640:AD640)-$E640),($E640*(1-$D$627))*$D640),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C640,MIN(-(SUM($F640:AE640)-$E640),($E640*(1-$D$627))*$D640),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C640,MIN(-(SUM($F640:AF640)-$E640),($E640*(1-$D$627))*$D640),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C640,MIN(-(SUM($F640:AG640)-$E640),($E640*(1-$D$627))*$D640),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C640,MIN(-(SUM($F640:AH640)-$E640),($E640*(1-$D$627))*$D640),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C640,MIN(-(SUM($F640:AI640)-$E640),($E640*(1-$D$627))*$D640),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C640,MIN(-(SUM($F640:AJ640)-$E640),($E640*(1-$D$627))*$D640),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C640,MIN(-(SUM($F640:AK640)-$E640),($E640*(1-$D$627))*$D640),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C640,MIN(-(SUM($F640:AL640)-$E640),($E640*(1-$D$627))*$D640),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C640,MIN(-(SUM($F640:AM640)-$E640),($E640*(1-$D$627))*$D640),0)*AN$623","v":0}]
[null,null,12,{"$f":"Inputs!$D$266","v":0.1},3.8962000000000003,{"$f":"E641*D627","v":0},{"$f":"IF(G$625>=$C641,MIN(-(SUM(F641:$F641)-$E641),($E641*(1-$D$627))*$D641),0)*G$623","v":0},{"$f":"IF(H$625>=$C641,MIN(-(SUM($F641:G641)-$E641),($E641*(1-$D$627))*$D641),0)*H$623","v":0},{"$f":"IF(I$625>=$C641,MIN(-(SUM($F641:H641)-$E641),($E641*(1-$D$627))*$D641),0)*I$623","v":0},{"$f":"IF(J$625>=$C641,MIN(-(SUM($F641:I641)-$E641),($E641*(1-$D$627))*$D641),0)*J$623","v":0},{"$f":"IF(K$625>=$C641,MIN(-(SUM($F641:J641)-$E641),($E641*(1-$D$627))*$D641),0)*K$623","v":0},{"$f":"IF(L$625>=$C641,MIN(-(SUM($F641:K641)-$E641),($E641*(1-$D$627))*$D641),0)*L$623","v":0},{"$f":"IF(M$625>=$C641,MIN(-(SUM($F641:L641)-$E641),($E641*(1-$D$627))*$D641),0)*M$623","v":0},{"$f":"IF(N$625>=$C641,MIN(-(SUM($F641:M641)-$E641),($E641*(1-$D$627))*$D641),0)*N$623","v":0},{"$f":"IF(O$625>=$C641,MIN(-(SUM($F641:N641)-$E641),($E641*(1-$D$627))*$D641),0)*O$623","v":0},{"$f":"IF(P$625>=$C641,MIN(-(SUM($F641:O641)-$E641),($E641*(1-$D$627))*$D641),0)*P$623","v":0},{"$f":"IF(Q$625>=$C641,MIN(-(SUM($F641:P641)-$E641),($E641*(1-$D$627))*$D641),0)*Q$623","v":0},{"$f":"IF(R$625>=$C641,MIN(-(SUM($F641:Q641)-$E641),($E641*(1-$D$627))*$D641),0)*R$623","v":0.38962000000000008},{"$f":"IF(S$625>=$C641,MIN(-(SUM($F641:R641)-$E641),($E641*(1-$D$627))*$D641),0)*S$623","v":0.38962000000000008},{"$f":"IF(T$625>=$C641,MIN(-(SUM($F641:S641)-$E641),($E641*(1-$D$627))*$D641),0)*T$623","v":0.38962000000000008},{"$f":"IF(U$625>=$C641,MIN(-(SUM($F641:T641)-$E641),($E641*(1-$D$627))*$D641),0)*U$623","v":0.38962000000000008},{"$f":"IF(V$625>=$C641,MIN(-(SUM($F641:U641)-$E641),($E641*(1-$D$627))*$D641),0)*V$623","v":0.38962000000000008},{"$f":"IF(W$625>=$C641,MIN(-(SUM($F641:V641)-$E641),($E641*(1-$D$627))*$D641),0)*W$623","v":0.38962000000000008},{"$f":"IF(X$625>=$C641,MIN(-(SUM($F641:W641)-$E641),($E641*(1-$D$627))*$D641),0)*X$623","v":0.38962000000000008},{"$f":"IF(Y$625>=$C641,MIN(-(SUM($F641:X641)-$E641),($E641*(1-$D$627))*$D641),0)*Y$623","v":0.38962000000000008},{"$f":"IF(Z$625>=$C641,MIN(-(SUM($F641:Y641)-$E641),($E641*(1-$D$627))*$D641),0)*Z$623","v":0.38962000000000008},{"$f":"IF(AA$625>=$C641,MIN(-(SUM($F641:Z641)-$E641),($E641*(1-$D$627))*$D641),0)*AA$623","v":0.38961999999999986},{"$f":"IF(AB$625>=$C641,MIN(-(SUM($F641:AA641)-$E641),($E641*(1-$D$627))*$D641),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C641,MIN(-(SUM($F641:AB641)-$E641),($E641*(1-$D$627))*$D641),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C641,MIN(-(SUM($F641:AC641)-$E641),($E641*(1-$D$627))*$D641),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C641,MIN(-(SUM($F641:AD641)-$E641),($E641*(1-$D$627))*$D641),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C641,MIN(-(SUM($F641:AE641)-$E641),($E641*(1-$D$627))*$D641),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C641,MIN(-(SUM($F641:AF641)-$E641),($E641*(1-$D$627))*$D641),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C641,MIN(-(SUM($F641:AG641)-$E641),($E641*(1-$D$627))*$D641),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C641,MIN(-(SUM($F641:AH641)-$E641),($E641*(1-$D$627))*$D641),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C641,MIN(-(SUM($F641:AI641)-$E641),($E641*(1-$D$627))*$D641),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C641,MIN(-(SUM($F641:AJ641)-$E641),($E641*(1-$D$627))*$D641),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C641,MIN(-(SUM($F641:AK641)-$E641),($E641*(1-$D$627))*$D641),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C641,MIN(-(SUM($F641:AL641)-$E641),($E641*(1-$D$627))*$D641),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C641,MIN(-(SUM($F641:AM641)-$E641),($E641*(1-$D$627))*$D641),0)*AN$623","v":0}]
[null,null,13,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E642*D627","v":0},{"$f":"IF(G$625>=$C642,MIN(-(SUM(F642:$F642)-$E642),($E642*(1-$D$627))*$D642),0)*G$623","v":0},{"$f":"IF(H$625>=$C642,MIN(-(SUM($F642:G642)-$E642),($E642*(1-$D$627))*$D642),0)*H$623","v":0},{"$f":"IF(I$625>=$C642,MIN(-(SUM($F642:H642)-$E642),($E642*(1-$D$627))*$D642),0)*I$623","v":0},{"$f":"IF(J$625>=$C642,MIN(-(SUM($F642:I642)-$E642),($E642*(1-$D$627))*$D642),0)*J$623","v":0},{"$f":"IF(K$625>=$C642,MIN(-(SUM($F642:J642)-$E642),($E642*(1-$D$627))*$D642),0)*K$623","v":0},{"$f":"IF(L$625>=$C642,MIN(-(SUM($F642:K642)-$E642),($E642*(1-$D$627))*$D642),0)*L$623","v":0},{"$f":"IF(M$625>=$C642,MIN(-(SUM($F642:L642)-$E642),($E642*(1-$D$627))*$D642),0)*M$623","v":0},{"$f":"IF(N$625>=$C642,MIN(-(SUM($F642:M642)-$E642),($E642*(1-$D$627))*$D642),0)*N$623","v":0},{"$f":"IF(O$625>=$C642,MIN(-(SUM($F642:N642)-$E642),($E642*(1-$D$627))*$D642),0)*O$623","v":0},{"$f":"IF(P$625>=$C642,MIN(-(SUM($F642:O642)-$E642),($E642*(1-$D$627))*$D642),0)*P$623","v":0},{"$f":"IF(Q$625>=$C642,MIN(-(SUM($F642:P642)-$E642),($E642*(1-$D$627))*$D642),0)*Q$623","v":0},{"$f":"IF(R$625>=$C642,MIN(-(SUM($F642:Q642)-$E642),($E642*(1-$D$627))*$D642),0)*R$623","v":0},{"$f":"IF(S$625>=$C642,MIN(-(SUM($F642:R642)-$E642),($E642*(1-$D$627))*$D642),0)*S$623","v":3.2050000000000004E-4},{"$f":"IF(T$625>=$C642,MIN(-(SUM($F642:S642)-$E642),($E642*(1-$D$627))*$D642),0)*T$623","v":3.2050000000000004E-4},{"$f":"IF(U$625>=$C642,MIN(-(SUM($F642:T642)-$E642),($E642*(1-$D$627))*$D642),0)*U$623","v":3.2050000000000004E-4},{"$f":"IF(V$625>=$C642,MIN(-(SUM($F642:U642)-$E642),($E642*(1-$D$627))*$D642),0)*V$623","v":3.2050000000000004E-4},{"$f":"IF(W$625>=$C642,MIN(-(SUM($F642:V642)-$E642),($E642*(1-$D$627))*$D642),0)*W$623","v":3.2050000000000004E-4},{"$f":"IF(X$625>=$C642,MIN(-(SUM($F642:W642)-$E642),($E642*(1-$D$627))*$D642),0)*X$623","v":3.2050000000000004E-4},{"$f":"IF(Y$625>=$C642,MIN(-(SUM($F642:X642)-$E642),($E642*(1-$D$627))*$D642),0)*Y$623","v":3.2050000000000004E-4},{"$f":"IF(Z$625>=$C642,MIN(-(SUM($F642:Y642)-$E642),($E642*(1-$D$627))*$D642),0)*Z$623","v":3.2050000000000004E-4},{"$f":"IF(AA$625>=$C642,MIN(-(SUM($F642:Z642)-$E642),($E642*(1-$D$627))*$D642),0)*AA$623","v":3.2050000000000004E-4},{"$f":"IF(AB$625>=$C642,MIN(-(SUM($F642:AA642)-$E642),($E642*(1-$D$627))*$D642),0)*AB$623","v":3.204999999999996E-4},{"$f":"IF(AC$625>=$C642,MIN(-(SUM($F642:AB642)-$E642),($E642*(1-$D$627))*$D642),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C642,MIN(-(SUM($F642:AC642)-$E642),($E642*(1-$D$627))*$D642),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C642,MIN(-(SUM($F642:AD642)-$E642),($E642*(1-$D$627))*$D642),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C642,MIN(-(SUM($F642:AE642)-$E642),($E642*(1-$D$627))*$D642),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C642,MIN(-(SUM($F642:AF642)-$E642),($E642*(1-$D$627))*$D642),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C642,MIN(-(SUM($F642:AG642)-$E642),($E642*(1-$D$627))*$D642),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C642,MIN(-(SUM($F642:AH642)-$E642),($E642*(1-$D$627))*$D642),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C642,MIN(-(SUM($F642:AI642)-$E642),($E642*(1-$D$627))*$D642),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C642,MIN(-(SUM($F642:AJ642)-$E642),($E642*(1-$D$627))*$D642),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C642,MIN(-(SUM($F642:AK642)-$E642),($E642*(1-$D$627))*$D642),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C642,MIN(-(SUM($F642:AL642)-$E642),($E642*(1-$D$627))*$D642),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C642,MIN(-(SUM($F642:AM642)-$E642),($E642*(1-$D$627))*$D642),0)*AN$623","v":0}]
[null,null,14,{"$f":"Inputs!$D$266","v":0.1},6.4099999999999999E-3,{"$f":"E643*D627","v":0},{"$f":"IF(G$625>=$C643,MIN(-(SUM(F643:$F643)-$E643),($E643*(1-$D$627))*$D643),0)*G$623","v":0},{"$f":"IF(H$625>=$C643,MIN(-(SUM($F643:G643)-$E643),($E643*(1-$D$627))*$D643),0)*H$623","v":0},{"$f":"IF(I$625>=$C643,MIN(-(SUM($F643:H643)-$E643),($E643*(1-$D$627))*$D643),0)*I$623","v":0},{"$f":"IF(J$625>=$C643,MIN(-(SUM($F643:I643)-$E643),($E643*(1-$D$627))*$D643),0)*J$623","v":0},{"$f":"IF(K$625>=$C643,MIN(-(SUM($F643:J643)-$E643),($E643*(1-$D$627))*$D643),0)*K$623","v":0},{"$f":"IF(L$625>=$C643,MIN(-(SUM($F643:K643)-$E643),($E643*(1-$D$627))*$D643),0)*L$623","v":0},{"$f":"IF(M$625>=$C643,MIN(-(SUM($F643:L643)-$E643),($E643*(1-$D$627))*$D643),0)*M$623","v":0},{"$f":"IF(N$625>=$C643,MIN(-(SUM($F643:M643)-$E643),($E643*(1-$D$627))*$D643),0)*N$623","v":0},{"$f":"IF(O$625>=$C643,MIN(-(SUM($F643:N643)-$E643),($E643*(1-$D$627))*$D643),0)*O$623","v":0},{"$f":"IF(P$625>=$C643,MIN(-(SUM($F643:O643)-$E643),($E643*(1-$D$627))*$D643),0)*P$623","v":0},{"$f":"IF(Q$625>=$C643,MIN(-(SUM($F643:P643)-$E643),($E643*(1-$D$627))*$D643),0)*Q$623","v":0},{"$f":"IF(R$625>=$C643,MIN(-(SUM($F643:Q643)-$E643),($E643*(1-$D$627))*$D643),0)*R$623","v":0},{"$f":"IF(S$625>=$C643,MIN(-(SUM($F643:R643)-$E643),($E643*(1-$D$627))*$D643),0)*S$623","v":0},{"$f":"IF(T$625>=$C643,MIN(-(SUM($F643:S643)-$E643),($E643*(1-$D$627))*$D643),0)*T$623","v":6.4100000000000008E-4},{"$f":"IF(U$625>=$C643,MIN(-(SUM($F643:T643)-$E643),($E643*(1-$D$627))*$D643),0)*U$623","v":6.4100000000000008E-4},{"$f":"IF(V$625>=$C643,MIN(-(SUM($F643:U643)-$E643),($E643*(1-$D$627))*$D643),0)*V$623","v":6.4100000000000008E-4},{"$f":"IF(W$625>=$C643,MIN(-(SUM($F643:V643)-$E643),($E643*(1-$D$627))*$D643),0)*W$623","v":6.4100000000000008E-4},{"$f":"IF(X$625>=$C643,MIN(-(SUM($F643:W643)-$E643),($E643*(1-$D$627))*$D643),0)*X$623","v":6.4100000000000008E-4},{"$f":"IF(Y$625>=$C643,MIN(-(SUM($F643:X643)-$E643),($E643*(1-$D$627))*$D643),0)*Y$623","v":6.4100000000000008E-4},{"$f":"IF(Z$625>=$C643,MIN(-(SUM($F643:Y643)-$E643),($E643*(1-$D$627))*$D643),0)*Z$623","v":6.4100000000000008E-4},{"$f":"IF(AA$625>=$C643,MIN(-(SUM($F643:Z643)-$E643),($E643*(1-$D$627))*$D643),0)*AA$623","v":6.4100000000000008E-4},{"$f":"IF(AB$625>=$C643,MIN(-(SUM($F643:AA643)-$E643),($E643*(1-$D$627))*$D643),0)*AB$623","v":6.4100000000000008E-4},{"$f":"IF(AC$625>=$C643,MIN(-(SUM($F643:AB643)-$E643),($E643*(1-$D$627))*$D643),0)*AC$623","v":6.4099999999999921E-4},{"$f":"IF(AD$625>=$C643,MIN(-(SUM($F643:AC643)-$E643),($E643*(1-$D$627))*$D643),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C643,MIN(-(SUM($F643:AD643)-$E643),($E643*(1-$D$627))*$D643),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C643,MIN(-(SUM($F643:AE643)-$E643),($E643*(1-$D$627))*$D643),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C643,MIN(-(SUM($F643:AF643)-$E643),($E643*(1-$D$627))*$D643),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C643,MIN(-(SUM($F643:AG643)-$E643),($E643*(1-$D$627))*$D643),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C643,MIN(-(SUM($F643:AH643)-$E643),($E643*(1-$D$627))*$D643),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C643,MIN(-(SUM($F643:AI643)-$E643),($E643*(1-$D$627))*$D643),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C643,MIN(-(SUM($F643:AJ643)-$E643),($E643*(1-$D$627))*$D643),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C643,MIN(-(SUM($F643:AK643)-$E643),($E643*(1-$D$627))*$D643),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C643,MIN(-(SUM($F643:AL643)-$E643),($E643*(1-$D$627))*$D643),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C643,MIN(-(SUM($F643:AM643)-$E643),($E643*(1-$D$627))*$D643),0)*AN$623","v":0}]
[null,null,15,{"$f":"Inputs!$D$266","v":0.1},17.196200000000001,{"$f":"E644*D627","v":0},{"$f":"IF(G$625>=$C644,MIN(-(SUM(F644:$F644)-$E644),($E644*(1-$D$627))*$D644),0)*G$623","v":0},{"$f":"IF(H$625>=$C644,MIN(-(SUM($F644:G644)-$E644),($E644*(1-$D$627))*$D644),0)*H$623","v":0},{"$f":"IF(I$625>=$C644,MIN(-(SUM($F644:H644)-$E644),($E644*(1-$D$627))*$D644),0)*I$623","v":0},{"$f":"IF(J$625>=$C644,MIN(-(SUM($F644:I644)-$E644),($E644*(1-$D$627))*$D644),0)*J$623","v":0},{"$f":"IF(K$625>=$C644,MIN(-(SUM($F644:J644)-$E644),($E644*(1-$D$627))*$D644),0)*K$623","v":0},{"$f":"IF(L$625>=$C644,MIN(-(SUM($F644:K644)-$E644),($E644*(1-$D$627))*$D644),0)*L$623","v":0},{"$f":"IF(M$625>=$C644,MIN(-(SUM($F644:L644)-$E644),($E644*(1-$D$627))*$D644),0)*M$623","v":0},{"$f":"IF(N$625>=$C644,MIN(-(SUM($F644:M644)-$E644),($E644*(1-$D$627))*$D644),0)*N$623","v":0},{"$f":"IF(O$625>=$C644,MIN(-(SUM($F644:N644)-$E644),($E644*(1-$D$627))*$D644),0)*O$623","v":0},{"$f":"IF(P$625>=$C644,MIN(-(SUM($F644:O644)-$E644),($E644*(1-$D$627))*$D644),0)*P$623","v":0},{"$f":"IF(Q$625>=$C644,MIN(-(SUM($F644:P644)-$E644),($E644*(1-$D$627))*$D644),0)*Q$623","v":0},{"$f":"IF(R$625>=$C644,MIN(-(SUM($F644:Q644)-$E644),($E644*(1-$D$627))*$D644),0)*R$623","v":0},{"$f":"IF(S$625>=$C644,MIN(-(SUM($F644:R644)-$E644),($E644*(1-$D$627))*$D644),0)*S$623","v":0},{"$f":"IF(T$625>=$C644,MIN(-(SUM($F644:S644)-$E644),($E644*(1-$D$627))*$D644),0)*T$623","v":0},{"$f":"IF(U$625>=$C644,MIN(-(SUM($F644:T644)-$E644),($E644*(1-$D$627))*$D644),0)*U$623","v":1.7196200000000001},{"$f":"IF(V$625>=$C644,MIN(-(SUM($F644:U644)-$E644),($E644*(1-$D$627))*$D644),0)*V$623","v":1.7196200000000001},{"$f":"IF(W$625>=$C644,MIN(-(SUM($F644:V644)-$E644),($E644*(1-$D$627))*$D644),0)*W$623","v":1.7196200000000001},{"$f":"IF(X$625>=$C644,MIN(-(SUM($F644:W644)-$E644),($E644*(1-$D$627))*$D644),0)*X$623","v":1.7196200000000001},{"$f":"IF(Y$625>=$C644,MIN(-(SUM($F644:X644)-$E644),($E644*(1-$D$627))*$D644),0)*Y$623","v":1.7196200000000001},{"$f":"IF(Z$625>=$C644,MIN(-(SUM($F644:Y644)-$E644),($E644*(1-$D$627))*$D644),0)*Z$623","v":1.7196200000000001},{"$f":"IF(AA$625>=$C644,MIN(-(SUM($F644:Z644)-$E644),($E644*(1-$D$627))*$D644),0)*AA$623","v":1.7196200000000001},{"$f":"IF(AB$625>=$C644,MIN(-(SUM($F644:AA644)-$E644),($E644*(1-$D$627))*$D644),0)*AB$623","v":1.7196200000000001},{"$f":"IF(AC$625>=$C644,MIN(-(SUM($F644:AB644)-$E644),($E644*(1-$D$627))*$D644),0)*AC$623","v":1.7196200000000001},{"$f":"IF(AD$625>=$C644,MIN(-(SUM($F644:AC644)-$E644),($E644*(1-$D$627))*$D644),0)*AD$623","v":1.7196199999999973},{"$f":"IF(AE$625>=$C644,MIN(-(SUM($F644:AD644)-$E644),($E644*(1-$D$627))*$D644),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C644,MIN(-(SUM($F644:AE644)-$E644),($E644*(1-$D$627))*$D644),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C644,MIN(-(SUM($F644:AF644)-$E644),($E644*(1-$D$627))*$D644),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C644,MIN(-(SUM($F644:AG644)-$E644),($E644*(1-$D$627))*$D644),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C644,MIN(-(SUM($F644:AH644)-$E644),($E644*(1-$D$627))*$D644),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C644,MIN(-(SUM($F644:AI644)-$E644),($E644*(1-$D$627))*$D644),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C644,MIN(-(SUM($F644:AJ644)-$E644),($E644*(1-$D$627))*$D644),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C644,MIN(-(SUM($F644:AK644)-$E644),($E644*(1-$D$627))*$D644),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C644,MIN(-(SUM($F644:AL644)-$E644),($E644*(1-$D$627))*$D644),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C644,MIN(-(SUM($F644:AM644)-$E644),($E644*(1-$D$627))*$D644),0)*AN$623","v":0}]
[null,null,16,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E645*D627","v":0},{"$f":"IF(G$625>=$C645,MIN(-(SUM(F645:$F645)-$E645),($E645*(1-$D$627))*$D645),0)*G$623","v":0},{"$f":"IF(H$625>=$C645,MIN(-(SUM($F645:G645)-$E645),($E645*(1-$D$627))*$D645),0)*H$623","v":0},{"$f":"IF(I$625>=$C645,MIN(-(SUM($F645:H645)-$E645),($E645*(1-$D$627))*$D645),0)*I$623","v":0},{"$f":"IF(J$625>=$C645,MIN(-(SUM($F645:I645)-$E645),($E645*(1-$D$627))*$D645),0)*J$623","v":0},{"$f":"IF(K$625>=$C645,MIN(-(SUM($F645:J645)-$E645),($E645*(1-$D$627))*$D645),0)*K$623","v":0},{"$f":"IF(L$625>=$C645,MIN(-(SUM($F645:K645)-$E645),($E645*(1-$D$627))*$D645),0)*L$623","v":0},{"$f":"IF(M$625>=$C645,MIN(-(SUM($F645:L645)-$E645),($E645*(1-$D$627))*$D645),0)*M$623","v":0},{"$f":"IF(N$625>=$C645,MIN(-(SUM($F645:M645)-$E645),($E645*(1-$D$627))*$D645),0)*N$623","v":0},{"$f":"IF(O$625>=$C645,MIN(-(SUM($F645:N645)-$E645),($E645*(1-$D$627))*$D645),0)*O$623","v":0},{"$f":"IF(P$625>=$C645,MIN(-(SUM($F645:O645)-$E645),($E645*(1-$D$627))*$D645),0)*P$623","v":0},{"$f":"IF(Q$625>=$C645,MIN(-(SUM($F645:P645)-$E645),($E645*(1-$D$627))*$D645),0)*Q$623","v":0},{"$f":"IF(R$625>=$C645,MIN(-(SUM($F645:Q645)-$E645),($E645*(1-$D$627))*$D645),0)*R$623","v":0},{"$f":"IF(S$625>=$C645,MIN(-(SUM($F645:R645)-$E645),($E645*(1-$D$627))*$D645),0)*S$623","v":0},{"$f":"IF(T$625>=$C645,MIN(-(SUM($F645:S645)-$E645),($E645*(1-$D$627))*$D645),0)*T$623","v":0},{"$f":"IF(U$625>=$C645,MIN(-(SUM($F645:T645)-$E645),($E645*(1-$D$627))*$D645),0)*U$623","v":0},{"$f":"IF(V$625>=$C645,MIN(-(SUM($F645:U645)-$E645),($E645*(1-$D$627))*$D645),0)*V$623","v":3.2050000000000004E-4},{"$f":"IF(W$625>=$C645,MIN(-(SUM($F645:V645)-$E645),($E645*(1-$D$627))*$D645),0)*W$623","v":3.2050000000000004E-4},{"$f":"IF(X$625>=$C645,MIN(-(SUM($F645:W645)-$E645),($E645*(1-$D$627))*$D645),0)*X$623","v":3.2050000000000004E-4},{"$f":"IF(Y$625>=$C645,MIN(-(SUM($F645:X645)-$E645),($E645*(1-$D$627))*$D645),0)*Y$623","v":3.2050000000000004E-4},{"$f":"IF(Z$625>=$C645,MIN(-(SUM($F645:Y645)-$E645),($E645*(1-$D$627))*$D645),0)*Z$623","v":3.2050000000000004E-4},{"$f":"IF(AA$625>=$C645,MIN(-(SUM($F645:Z645)-$E645),($E645*(1-$D$627))*$D645),0)*AA$623","v":3.2050000000000004E-4},{"$f":"IF(AB$625>=$C645,MIN(-(SUM($F645:AA645)-$E645),($E645*(1-$D$627))*$D645),0)*AB$623","v":3.2050000000000004E-4},{"$f":"IF(AC$625>=$C645,MIN(-(SUM($F645:AB645)-$E645),($E645*(1-$D$627))*$D645),0)*AC$623","v":3.2050000000000004E-4},{"$f":"IF(AD$625>=$C645,MIN(-(SUM($F645:AC645)-$E645),($E645*(1-$D$627))*$D645),0)*AD$623","v":3.2050000000000004E-4},{"$f":"IF(AE$625>=$C645,MIN(-(SUM($F645:AD645)-$E645),($E645*(1-$D$627))*$D645),0)*AE$623","v":3.204999999999996E-4},{"$f":"IF(AF$625>=$C645,MIN(-(SUM($F645:AE645)-$E645),($E645*(1-$D$627))*$D645),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C645,MIN(-(SUM($F645:AF645)-$E645),($E645*(1-$D$627))*$D645),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C645,MIN(-(SUM($F645:AG645)-$E645),($E645*(1-$D$627))*$D645),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C645,MIN(-(SUM($F645:AH645)-$E645),($E645*(1-$D$627))*$D645),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C645,MIN(-(SUM($F645:AI645)-$E645),($E645*(1-$D$627))*$D645),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C645,MIN(-(SUM($F645:AJ645)-$E645),($E645*(1-$D$627))*$D645),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C645,MIN(-(SUM($F645:AK645)-$E645),($E645*(1-$D$627))*$D645),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C645,MIN(-(SUM($F645:AL645)-$E645),($E645*(1-$D$627))*$D645),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C645,MIN(-(SUM($F645:AM645)-$E645),($E645*(1-$D$627))*$D645),0)*AN$623","v":0}]
[null,null,17,{"$f":"Inputs!$D$266","v":0.1},6.4099999999999999E-3,{"$f":"E646*D627","v":0},{"$f":"IF(G$625>=$C646,MIN(-(SUM(F646:$F646)-$E646),($E646*(1-$D$627))*$D646),0)*G$623","v":0},{"$f":"IF(H$625>=$C646,MIN(-(SUM($F646:G646)-$E646),($E646*(1-$D$627))*$D646),0)*H$623","v":0},{"$f":"IF(I$625>=$C646,MIN(-(SUM($F646:H646)-$E646),($E646*(1-$D$627))*$D646),0)*I$623","v":0},{"$f":"IF(J$625>=$C646,MIN(-(SUM($F646:I646)-$E646),($E646*(1-$D$627))*$D646),0)*J$623","v":0},{"$f":"IF(K$625>=$C646,MIN(-(SUM($F646:J646)-$E646),($E646*(1-$D$627))*$D646),0)*K$623","v":0},{"$f":"IF(L$625>=$C646,MIN(-(SUM($F646:K646)-$E646),($E646*(1-$D$627))*$D646),0)*L$623","v":0},{"$f":"IF(M$625>=$C646,MIN(-(SUM($F646:L646)-$E646),($E646*(1-$D$627))*$D646),0)*M$623","v":0},{"$f":"IF(N$625>=$C646,MIN(-(SUM($F646:M646)-$E646),($E646*(1-$D$627))*$D646),0)*N$623","v":0},{"$f":"IF(O$625>=$C646,MIN(-(SUM($F646:N646)-$E646),($E646*(1-$D$627))*$D646),0)*O$623","v":0},{"$f":"IF(P$625>=$C646,MIN(-(SUM($F646:O646)-$E646),($E646*(1-$D$627))*$D646),0)*P$623","v":0},{"$f":"IF(Q$625>=$C646,MIN(-(SUM($F646:P646)-$E646),($E646*(1-$D$627))*$D646),0)*Q$623","v":0},{"$f":"IF(R$625>=$C646,MIN(-(SUM($F646:Q646)-$E646),($E646*(1-$D$627))*$D646),0)*R$623","v":0},{"$f":"IF(S$625>=$C646,MIN(-(SUM($F646:R646)-$E646),($E646*(1-$D$627))*$D646),0)*S$623","v":0},{"$f":"IF(T$625>=$C646,MIN(-(SUM($F646:S646)-$E646),($E646*(1-$D$627))*$D646),0)*T$623","v":0},{"$f":"IF(U$625>=$C646,MIN(-(SUM($F646:T646)-$E646),($E646*(1-$D$627))*$D646),0)*U$623","v":0},{"$f":"IF(V$625>=$C646,MIN(-(SUM($F646:U646)-$E646),($E646*(1-$D$627))*$D646),0)*V$623","v":0},{"$f":"IF(W$625>=$C646,MIN(-(SUM($F646:V646)-$E646),($E646*(1-$D$627))*$D646),0)*W$623","v":6.4100000000000008E-4},{"$f":"IF(X$625>=$C646,MIN(-(SUM($F646:W646)-$E646),($E646*(1-$D$627))*$D646),0)*X$623","v":6.4100000000000008E-4},{"$f":"IF(Y$625>=$C646,MIN(-(SUM($F646:X646)-$E646),($E646*(1-$D$627))*$D646),0)*Y$623","v":6.4100000000000008E-4},{"$f":"IF(Z$625>=$C646,MIN(-(SUM($F646:Y646)-$E646),($E646*(1-$D$627))*$D646),0)*Z$623","v":6.4100000000000008E-4},{"$f":"IF(AA$625>=$C646,MIN(-(SUM($F646:Z646)-$E646),($E646*(1-$D$627))*$D646),0)*AA$623","v":6.4100000000000008E-4},{"$f":"IF(AB$625>=$C646,MIN(-(SUM($F646:AA646)-$E646),($E646*(1-$D$627))*$D646),0)*AB$623","v":6.4100000000000008E-4},{"$f":"IF(AC$625>=$C646,MIN(-(SUM($F646:AB646)-$E646),($E646*(1-$D$627))*$D646),0)*AC$623","v":6.4100000000000008E-4},{"$f":"IF(AD$625>=$C646,MIN(-(SUM($F646:AC646)-$E646),($E646*(1-$D$627))*$D646),0)*AD$623","v":6.4100000000000008E-4},{"$f":"IF(AE$625>=$C646,MIN(-(SUM($F646:AD646)-$E646),($E646*(1-$D$627))*$D646),0)*AE$623","v":6.4100000000000008E-4},{"$f":"IF(AF$625>=$C646,MIN(-(SUM($F646:AE646)-$E646),($E646*(1-$D$627))*$D646),0)*AF$623","v":6.4099999999999921E-4},{"$f":"IF(AG$625>=$C646,MIN(-(SUM($F646:AF646)-$E646),($E646*(1-$D$627))*$D646),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C646,MIN(-(SUM($F646:AG646)-$E646),($E646*(1-$D$627))*$D646),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C646,MIN(-(SUM($F646:AH646)-$E646),($E646*(1-$D$627))*$D646),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C646,MIN(-(SUM($F646:AI646)-$E646),($E646*(1-$D$627))*$D646),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C646,MIN(-(SUM($F646:AJ646)-$E646),($E646*(1-$D$627))*$D646),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C646,MIN(-(SUM($F646:AK646)-$E646),($E646*(1-$D$627))*$D646),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C646,MIN(-(SUM($F646:AL646)-$E646),($E646*(1-$D$627))*$D646),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C646,MIN(-(SUM($F646:AM646)-$E646),($E646*(1-$D$627))*$D646),0)*AN$623","v":0}]
[null,null,18,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E647*D627","v":0},{"$f":"IF(G$625>=$C647,MIN(-(SUM(F647:$F647)-$E647),($E647*(1-$D$627))*$D647),0)*G$623","v":0},{"$f":"IF(H$625>=$C647,MIN(-(SUM($F647:G647)-$E647),($E647*(1-$D$627))*$D647),0)*H$623","v":0},{"$f":"IF(I$625>=$C647,MIN(-(SUM($F647:H647)-$E647),($E647*(1-$D$627))*$D647),0)*I$623","v":0},{"$f":"IF(J$625>=$C647,MIN(-(SUM($F647:I647)-$E647),($E647*(1-$D$627))*$D647),0)*J$623","v":0},{"$f":"IF(K$625>=$C647,MIN(-(SUM($F647:J647)-$E647),($E647*(1-$D$627))*$D647),0)*K$623","v":0},{"$f":"IF(L$625>=$C647,MIN(-(SUM($F647:K647)-$E647),($E647*(1-$D$627))*$D647),0)*L$623","v":0},{"$f":"IF(M$625>=$C647,MIN(-(SUM($F647:L647)-$E647),($E647*(1-$D$627))*$D647),0)*M$623","v":0},{"$f":"IF(N$625>=$C647,MIN(-(SUM($F647:M647)-$E647),($E647*(1-$D$627))*$D647),0)*N$623","v":0},{"$f":"IF(O$625>=$C647,MIN(-(SUM($F647:N647)-$E647),($E647*(1-$D$627))*$D647),0)*O$623","v":0},{"$f":"IF(P$625>=$C647,MIN(-(SUM($F647:O647)-$E647),($E647*(1-$D$627))*$D647),0)*P$623","v":0},{"$f":"IF(Q$625>=$C647,MIN(-(SUM($F647:P647)-$E647),($E647*(1-$D$627))*$D647),0)*Q$623","v":0},{"$f":"IF(R$625>=$C647,MIN(-(SUM($F647:Q647)-$E647),($E647*(1-$D$627))*$D647),0)*R$623","v":0},{"$f":"IF(S$625>=$C647,MIN(-(SUM($F647:R647)-$E647),($E647*(1-$D$627))*$D647),0)*S$623","v":0},{"$f":"IF(T$625>=$C647,MIN(-(SUM($F647:S647)-$E647),($E647*(1-$D$627))*$D647),0)*T$623","v":0},{"$f":"IF(U$625>=$C647,MIN(-(SUM($F647:T647)-$E647),($E647*(1-$D$627))*$D647),0)*U$623","v":0},{"$f":"IF(V$625>=$C647,MIN(-(SUM($F647:U647)-$E647),($E647*(1-$D$627))*$D647),0)*V$623","v":0},{"$f":"IF(W$625>=$C647,MIN(-(SUM($F647:V647)-$E647),($E647*(1-$D$627))*$D647),0)*W$623","v":0},{"$f":"IF(X$625>=$C647,MIN(-(SUM($F647:W647)-$E647),($E647*(1-$D$627))*$D647),0)*X$623","v":0},{"$f":"IF(Y$625>=$C647,MIN(-(SUM($F647:X647)-$E647),($E647*(1-$D$627))*$D647),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C647,MIN(-(SUM($F647:Y647)-$E647),($E647*(1-$D$627))*$D647),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C647,MIN(-(SUM($F647:Z647)-$E647),($E647*(1-$D$627))*$D647),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C647,MIN(-(SUM($F647:AA647)-$E647),($E647*(1-$D$627))*$D647),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C647,MIN(-(SUM($F647:AB647)-$E647),($E647*(1-$D$627))*$D647),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C647,MIN(-(SUM($F647:AC647)-$E647),($E647*(1-$D$627))*$D647),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C647,MIN(-(SUM($F647:AD647)-$E647),($E647*(1-$D$627))*$D647),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C647,MIN(-(SUM($F647:AE647)-$E647),($E647*(1-$D$627))*$D647),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C647,MIN(-(SUM($F647:AF647)-$E647),($E647*(1-$D$627))*$D647),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C647,MIN(-(SUM($F647:AG647)-$E647),($E647*(1-$D$627))*$D647),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C647,MIN(-(SUM($F647:AH647)-$E647),($E647*(1-$D$627))*$D647),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C647,MIN(-(SUM($F647:AI647)-$E647),($E647*(1-$D$627))*$D647),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C647,MIN(-(SUM($F647:AJ647)-$E647),($E647*(1-$D$627))*$D647),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C647,MIN(-(SUM($F647:AK647)-$E647),($E647*(1-$D$627))*$D647),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C647,MIN(-(SUM($F647:AL647)-$E647),($E647*(1-$D$627))*$D647),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C647,MIN(-(SUM($F647:AM647)-$E647),($E647*(1-$D$627))*$D647),0)*AN$623","v":0}]
[null,null,19,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E648*D627","v":0},{"$f":"IF(G$625>=$C648,MIN(-(SUM(F648:$F648)-$E648),($E648*(1-$D$627))*$D648),0)*G$623","v":0},{"$f":"IF(H$625>=$C648,MIN(-(SUM($F648:G648)-$E648),($E648*(1-$D$627))*$D648),0)*H$623","v":0},{"$f":"IF(I$625>=$C648,MIN(-(SUM($F648:H648)-$E648),($E648*(1-$D$627))*$D648),0)*I$623","v":0},{"$f":"IF(J$625>=$C648,MIN(-(SUM($F648:I648)-$E648),($E648*(1-$D$627))*$D648),0)*J$623","v":0},{"$f":"IF(K$625>=$C648,MIN(-(SUM($F648:J648)-$E648),($E648*(1-$D$627))*$D648),0)*K$623","v":0},{"$f":"IF(L$625>=$C648,MIN(-(SUM($F648:K648)-$E648),($E648*(1-$D$627))*$D648),0)*L$623","v":0},{"$f":"IF(M$625>=$C648,MIN(-(SUM($F648:L648)-$E648),($E648*(1-$D$627))*$D648),0)*M$623","v":0},{"$f":"IF(N$625>=$C648,MIN(-(SUM($F648:M648)-$E648),($E648*(1-$D$627))*$D648),0)*N$623","v":0},{"$f":"IF(O$625>=$C648,MIN(-(SUM($F648:N648)-$E648),($E648*(1-$D$627))*$D648),0)*O$623","v":0},{"$f":"IF(P$625>=$C648,MIN(-(SUM($F648:O648)-$E648),($E648*(1-$D$627))*$D648),0)*P$623","v":0},{"$f":"IF(Q$625>=$C648,MIN(-(SUM($F648:P648)-$E648),($E648*(1-$D$627))*$D648),0)*Q$623","v":0},{"$f":"IF(R$625>=$C648,MIN(-(SUM($F648:Q648)-$E648),($E648*(1-$D$627))*$D648),0)*R$623","v":0},{"$f":"IF(S$625>=$C648,MIN(-(SUM($F648:R648)-$E648),($E648*(1-$D$627))*$D648),0)*S$623","v":0},{"$f":"IF(T$625>=$C648,MIN(-(SUM($F648:S648)-$E648),($E648*(1-$D$627))*$D648),0)*T$623","v":0},{"$f":"IF(U$625>=$C648,MIN(-(SUM($F648:T648)-$E648),($E648*(1-$D$627))*$D648),0)*U$623","v":0},{"$f":"IF(V$625>=$C648,MIN(-(SUM($F648:U648)-$E648),($E648*(1-$D$627))*$D648),0)*V$623","v":0},{"$f":"IF(W$625>=$C648,MIN(-(SUM($F648:V648)-$E648),($E648*(1-$D$627))*$D648),0)*W$623","v":0},{"$f":"IF(X$625>=$C648,MIN(-(SUM($F648:W648)-$E648),($E648*(1-$D$627))*$D648),0)*X$623","v":0},{"$f":"IF(Y$625>=$C648,MIN(-(SUM($F648:X648)-$E648),($E648*(1-$D$627))*$D648),0)*Y$623","v":3.2050000000000004E-4},{"$f":"IF(Z$625>=$C648,MIN(-(SUM($F648:Y648)-$E648),($E648*(1-$D$627))*$D648),0)*Z$623","v":3.2050000000000004E-4},{"$f":"IF(AA$625>=$C648,MIN(-(SUM($F648:Z648)-$E648),($E648*(1-$D$627))*$D648),0)*AA$623","v":3.2050000000000004E-4},{"$f":"IF(AB$625>=$C648,MIN(-(SUM($F648:AA648)-$E648),($E648*(1-$D$627))*$D648),0)*AB$623","v":3.2050000000000004E-4},{"$f":"IF(AC$625>=$C648,MIN(-(SUM($F648:AB648)-$E648),($E648*(1-$D$627))*$D648),0)*AC$623","v":3.2050000000000004E-4},{"$f":"IF(AD$625>=$C648,MIN(-(SUM($F648:AC648)-$E648),($E648*(1-$D$627))*$D648),0)*AD$623","v":3.2050000000000004E-4},{"$f":"IF(AE$625>=$C648,MIN(-(SUM($F648:AD648)-$E648),($E648*(1-$D$627))*$D648),0)*AE$623","v":3.2050000000000004E-4},{"$f":"IF(AF$625>=$C648,MIN(-(SUM($F648:AE648)-$E648),($E648*(1-$D$627))*$D648),0)*AF$623","v":3.2050000000000004E-4},{"$f":"IF(AG$625>=$C648,MIN(-(SUM($F648:AF648)-$E648),($E648*(1-$D$627))*$D648),0)*AG$623","v":3.2050000000000004E-4},{"$f":"IF(AH$625>=$C648,MIN(-(SUM($F648:AG648)-$E648),($E648*(1-$D$627))*$D648),0)*AH$623","v":3.204999999999996E-4},{"$f":"IF(AI$625>=$C648,MIN(-(SUM($F648:AH648)-$E648),($E648*(1-$D$627))*$D648),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C648,MIN(-(SUM($F648:AI648)-$E648),($E648*(1-$D$627))*$D648),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C648,MIN(-(SUM($F648:AJ648)-$E648),($E648*(1-$D$627))*$D648),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C648,MIN(-(SUM($F648:AK648)-$E648),($E648*(1-$D$627))*$D648),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C648,MIN(-(SUM($F648:AL648)-$E648),($E648*(1-$D$627))*$D648),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C648,MIN(-(SUM($F648:AM648)-$E648),($E648*(1-$D$627))*$D648),0)*AN$623","v":0}]
[null,null,20,{"$f":"Inputs!$D$266","v":0.1},6.4099999999999999E-3,{"$f":"E649*D627","v":0},{"$f":"IF(G$625>=$C649,MIN(-(SUM(F649:$F649)-$E649),($E649*(1-$D$627))*$D649),0)*G$623","v":0},{"$f":"IF(H$625>=$C649,MIN(-(SUM($F649:G649)-$E649),($E649*(1-$D$627))*$D649),0)*H$623","v":0},{"$f":"IF(I$625>=$C649,MIN(-(SUM($F649:H649)-$E649),($E649*(1-$D$627))*$D649),0)*I$623","v":0},{"$f":"IF(J$625>=$C649,MIN(-(SUM($F649:I649)-$E649),($E649*(1-$D$627))*$D649),0)*J$623","v":0},{"$f":"IF(K$625>=$C649,MIN(-(SUM($F649:J649)-$E649),($E649*(1-$D$627))*$D649),0)*K$623","v":0},{"$f":"IF(L$625>=$C649,MIN(-(SUM($F649:K649)-$E649),($E649*(1-$D$627))*$D649),0)*L$623","v":0},{"$f":"IF(M$625>=$C649,MIN(-(SUM($F649:L649)-$E649),($E649*(1-$D$627))*$D649),0)*M$623","v":0},{"$f":"IF(N$625>=$C649,MIN(-(SUM($F649:M649)-$E649),($E649*(1-$D$627))*$D649),0)*N$623","v":0},{"$f":"IF(O$625>=$C649,MIN(-(SUM($F649:N649)-$E649),($E649*(1-$D$627))*$D649),0)*O$623","v":0},{"$f":"IF(P$625>=$C649,MIN(-(SUM($F649:O649)-$E649),($E649*(1-$D$627))*$D649),0)*P$623","v":0},{"$f":"IF(Q$625>=$C649,MIN(-(SUM($F649:P649)-$E649),($E649*(1-$D$627))*$D649),0)*Q$623","v":0},{"$f":"IF(R$625>=$C649,MIN(-(SUM($F649:Q649)-$E649),($E649*(1-$D$627))*$D649),0)*R$623","v":0},{"$f":"IF(S$625>=$C649,MIN(-(SUM($F649:R649)-$E649),($E649*(1-$D$627))*$D649),0)*S$623","v":0},{"$f":"IF(T$625>=$C649,MIN(-(SUM($F649:S649)-$E649),($E649*(1-$D$627))*$D649),0)*T$623","v":0},{"$f":"IF(U$625>=$C649,MIN(-(SUM($F649:T649)-$E649),($E649*(1-$D$627))*$D649),0)*U$623","v":0},{"$f":"IF(V$625>=$C649,MIN(-(SUM($F649:U649)-$E649),($E649*(1-$D$627))*$D649),0)*V$623","v":0},{"$f":"IF(W$625>=$C649,MIN(-(SUM($F649:V649)-$E649),($E649*(1-$D$627))*$D649),0)*W$623","v":0},{"$f":"IF(X$625>=$C649,MIN(-(SUM($F649:W649)-$E649),($E649*(1-$D$627))*$D649),0)*X$623","v":0},{"$f":"IF(Y$625>=$C649,MIN(-(SUM($F649:X649)-$E649),($E649*(1-$D$627))*$D649),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C649,MIN(-(SUM($F649:Y649)-$E649),($E649*(1-$D$627))*$D649),0)*Z$623","v":6.4100000000000008E-4},{"$f":"IF(AA$625>=$C649,MIN(-(SUM($F649:Z649)-$E649),($E649*(1-$D$627))*$D649),0)*AA$623","v":6.4100000000000008E-4},{"$f":"IF(AB$625>=$C649,MIN(-(SUM($F649:AA649)-$E649),($E649*(1-$D$627))*$D649),0)*AB$623","v":6.4100000000000008E-4},{"$f":"IF(AC$625>=$C649,MIN(-(SUM($F649:AB649)-$E649),($E649*(1-$D$627))*$D649),0)*AC$623","v":6.4100000000000008E-4},{"$f":"IF(AD$625>=$C649,MIN(-(SUM($F649:AC649)-$E649),($E649*(1-$D$627))*$D649),0)*AD$623","v":6.4100000000000008E-4},{"$f":"IF(AE$625>=$C649,MIN(-(SUM($F649:AD649)-$E649),($E649*(1-$D$627))*$D649),0)*AE$623","v":6.4100000000000008E-4},{"$f":"IF(AF$625>=$C649,MIN(-(SUM($F649:AE649)-$E649),($E649*(1-$D$627))*$D649),0)*AF$623","v":6.4100000000000008E-4},{"$f":"IF(AG$625>=$C649,MIN(-(SUM($F649:AF649)-$E649),($E649*(1-$D$627))*$D649),0)*AG$623","v":6.4100000000000008E-4},{"$f":"IF(AH$625>=$C649,MIN(-(SUM($F649:AG649)-$E649),($E649*(1-$D$627))*$D649),0)*AH$623","v":6.4100000000000008E-4},{"$f":"IF(AI$625>=$C649,MIN(-(SUM($F649:AH649)-$E649),($E649*(1-$D$627))*$D649),0)*AI$623","v":6.4099999999999921E-4},{"$f":"IF(AJ$625>=$C649,MIN(-(SUM($F649:AI649)-$E649),($E649*(1-$D$627))*$D649),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C649,MIN(-(SUM($F649:AJ649)-$E649),($E649*(1-$D$627))*$D649),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C649,MIN(-(SUM($F649:AK649)-$E649),($E649*(1-$D$627))*$D649),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C649,MIN(-(SUM($F649:AL649)-$E649),($E649*(1-$D$627))*$D649),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C649,MIN(-(SUM($F649:AM649)-$E649),($E649*(1-$D$627))*$D649),0)*AN$623","v":0}]
[null,null,21,{"$f":"Inputs!$D$266","v":0.1},3.8962000000000003,{"$f":"E650*D627","v":0},{"$f":"IF(G$625>=$C650,MIN(-(SUM(F650:$F650)-$E650),($E650*(1-$D$627))*$D650),0)*G$623","v":0},{"$f":"IF(H$625>=$C650,MIN(-(SUM($F650:G650)-$E650),($E650*(1-$D$627))*$D650),0)*H$623","v":0},{"$f":"IF(I$625>=$C650,MIN(-(SUM($F650:H650)-$E650),($E650*(1-$D$627))*$D650),0)*I$623","v":0},{"$f":"IF(J$625>=$C650,MIN(-(SUM($F650:I650)-$E650),($E650*(1-$D$627))*$D650),0)*J$623","v":0},{"$f":"IF(K$625>=$C650,MIN(-(SUM($F650:J650)-$E650),($E650*(1-$D$627))*$D650),0)*K$623","v":0},{"$f":"IF(L$625>=$C650,MIN(-(SUM($F650:K650)-$E650),($E650*(1-$D$627))*$D650),0)*L$623","v":0},{"$f":"IF(M$625>=$C650,MIN(-(SUM($F650:L650)-$E650),($E650*(1-$D$627))*$D650),0)*M$623","v":0},{"$f":"IF(N$625>=$C650,MIN(-(SUM($F650:M650)-$E650),($E650*(1-$D$627))*$D650),0)*N$623","v":0},{"$f":"IF(O$625>=$C650,MIN(-(SUM($F650:N650)-$E650),($E650*(1-$D$627))*$D650),0)*O$623","v":0},{"$f":"IF(P$625>=$C650,MIN(-(SUM($F650:O650)-$E650),($E650*(1-$D$627))*$D650),0)*P$623","v":0},{"$f":"IF(Q$625>=$C650,MIN(-(SUM($F650:P650)-$E650),($E650*(1-$D$627))*$D650),0)*Q$623","v":0},{"$f":"IF(R$625>=$C650,MIN(-(SUM($F650:Q650)-$E650),($E650*(1-$D$627))*$D650),0)*R$623","v":0},{"$f":"IF(S$625>=$C650,MIN(-(SUM($F650:R650)-$E650),($E650*(1-$D$627))*$D650),0)*S$623","v":0},{"$f":"IF(T$625>=$C650,MIN(-(SUM($F650:S650)-$E650),($E650*(1-$D$627))*$D650),0)*T$623","v":0},{"$f":"IF(U$625>=$C650,MIN(-(SUM($F650:T650)-$E650),($E650*(1-$D$627))*$D650),0)*U$623","v":0},{"$f":"IF(V$625>=$C650,MIN(-(SUM($F650:U650)-$E650),($E650*(1-$D$627))*$D650),0)*V$623","v":0},{"$f":"IF(W$625>=$C650,MIN(-(SUM($F650:V650)-$E650),($E650*(1-$D$627))*$D650),0)*W$623","v":0},{"$f":"IF(X$625>=$C650,MIN(-(SUM($F650:W650)-$E650),($E650*(1-$D$627))*$D650),0)*X$623","v":0},{"$f":"IF(Y$625>=$C650,MIN(-(SUM($F650:X650)-$E650),($E650*(1-$D$627))*$D650),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C650,MIN(-(SUM($F650:Y650)-$E650),($E650*(1-$D$627))*$D650),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C650,MIN(-(SUM($F650:Z650)-$E650),($E650*(1-$D$627))*$D650),0)*AA$623","v":0.38962000000000008},{"$f":"IF(AB$625>=$C650,MIN(-(SUM($F650:AA650)-$E650),($E650*(1-$D$627))*$D650),0)*AB$623","v":0.38962000000000008},{"$f":"IF(AC$625>=$C650,MIN(-(SUM($F650:AB650)-$E650),($E650*(1-$D$627))*$D650),0)*AC$623","v":0.38962000000000008},{"$f":"IF(AD$625>=$C650,MIN(-(SUM($F650:AC650)-$E650),($E650*(1-$D$627))*$D650),0)*AD$623","v":0.38962000000000008},{"$f":"IF(AE$625>=$C650,MIN(-(SUM($F650:AD650)-$E650),($E650*(1-$D$627))*$D650),0)*AE$623","v":0.38962000000000008},{"$f":"IF(AF$625>=$C650,MIN(-(SUM($F650:AE650)-$E650),($E650*(1-$D$627))*$D650),0)*AF$623","v":0.38962000000000008},{"$f":"IF(AG$625>=$C650,MIN(-(SUM($F650:AF650)-$E650),($E650*(1-$D$627))*$D650),0)*AG$623","v":0.38962000000000008},{"$f":"IF(AH$625>=$C650,MIN(-(SUM($F650:AG650)-$E650),($E650*(1-$D$627))*$D650),0)*AH$623","v":0.38962000000000008},{"$f":"IF(AI$625>=$C650,MIN(-(SUM($F650:AH650)-$E650),($E650*(1-$D$627))*$D650),0)*AI$623","v":0.38962000000000008},{"$f":"IF(AJ$625>=$C650,MIN(-(SUM($F650:AI650)-$E650),($E650*(1-$D$627))*$D650),0)*AJ$623","v":0.38961999999999986},{"$f":"IF(AK$625>=$C650,MIN(-(SUM($F650:AJ650)-$E650),($E650*(1-$D$627))*$D650),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C650,MIN(-(SUM($F650:AK650)-$E650),($E650*(1-$D$627))*$D650),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C650,MIN(-(SUM($F650:AL650)-$E650),($E650*(1-$D$627))*$D650),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C650,MIN(-(SUM($F650:AM650)-$E650),($E650*(1-$D$627))*$D650),0)*AN$623","v":0}]
[null,null,22,{"$f":"Inputs!$D$266","v":0.1},17.199405000000002,{"$f":"E651*D627","v":0},{"$f":"IF(G$625>=$C651,MIN(-(SUM(F651:$F651)-$E651),($E651*(1-$D$627))*$D651),0)*G$623","v":0},{"$f":"IF(H$625>=$C651,MIN(-(SUM($F651:G651)-$E651),($E651*(1-$D$627))*$D651),0)*H$623","v":0},{"$f":"IF(I$625>=$C651,MIN(-(SUM($F651:H651)-$E651),($E651*(1-$D$627))*$D651),0)*I$623","v":0},{"$f":"IF(J$625>=$C651,MIN(-(SUM($F651:I651)-$E651),($E651*(1-$D$627))*$D651),0)*J$623","v":0},{"$f":"IF(K$625>=$C651,MIN(-(SUM($F651:J651)-$E651),($E651*(1-$D$627))*$D651),0)*K$623","v":0},{"$f":"IF(L$625>=$C651,MIN(-(SUM($F651:K651)-$E651),($E651*(1-$D$627))*$D651),0)*L$623","v":0},{"$f":"IF(M$625>=$C651,MIN(-(SUM($F651:L651)-$E651),($E651*(1-$D$627))*$D651),0)*M$623","v":0},{"$f":"IF(N$625>=$C651,MIN(-(SUM($F651:M651)-$E651),($E651*(1-$D$627))*$D651),0)*N$623","v":0},{"$f":"IF(O$625>=$C651,MIN(-(SUM($F651:N651)-$E651),($E651*(1-$D$627))*$D651),0)*O$623","v":0},{"$f":"IF(P$625>=$C651,MIN(-(SUM($F651:O651)-$E651),($E651*(1-$D$627))*$D651),0)*P$623","v":0},{"$f":"IF(Q$625>=$C651,MIN(-(SUM($F651:P651)-$E651),($E651*(1-$D$627))*$D651),0)*Q$623","v":0},{"$f":"IF(R$625>=$C651,MIN(-(SUM($F651:Q651)-$E651),($E651*(1-$D$627))*$D651),0)*R$623","v":0},{"$f":"IF(S$625>=$C651,MIN(-(SUM($F651:R651)-$E651),($E651*(1-$D$627))*$D651),0)*S$623","v":0},{"$f":"IF(T$625>=$C651,MIN(-(SUM($F651:S651)-$E651),($E651*(1-$D$627))*$D651),0)*T$623","v":0},{"$f":"IF(U$625>=$C651,MIN(-(SUM($F651:T651)-$E651),($E651*(1-$D$627))*$D651),0)*U$623","v":0},{"$f":"IF(V$625>=$C651,MIN(-(SUM($F651:U651)-$E651),($E651*(1-$D$627))*$D651),0)*V$623","v":0},{"$f":"IF(W$625>=$C651,MIN(-(SUM($F651:V651)-$E651),($E651*(1-$D$627))*$D651),0)*W$623","v":0},{"$f":"IF(X$625>=$C651,MIN(-(SUM($F651:W651)-$E651),($E651*(1-$D$627))*$D651),0)*X$623","v":0},{"$f":"IF(Y$625>=$C651,MIN(-(SUM($F651:X651)-$E651),($E651*(1-$D$627))*$D651),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C651,MIN(-(SUM($F651:Y651)-$E651),($E651*(1-$D$627))*$D651),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C651,MIN(-(SUM($F651:Z651)-$E651),($E651*(1-$D$627))*$D651),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C651,MIN(-(SUM($F651:AA651)-$E651),($E651*(1-$D$627))*$D651),0)*AB$623","v":1.7199405000000003},{"$f":"IF(AC$625>=$C651,MIN(-(SUM($F651:AB651)-$E651),($E651*(1-$D$627))*$D651),0)*AC$623","v":1.7199405000000003},{"$f":"IF(AD$625>=$C651,MIN(-(SUM($F651:AC651)-$E651),($E651*(1-$D$627))*$D651),0)*AD$623","v":1.7199405000000003},{"$f":"IF(AE$625>=$C651,MIN(-(SUM($F651:AD651)-$E651),($E651*(1-$D$627))*$D651),0)*AE$623","v":1.7199405000000003},{"$f":"IF(AF$625>=$C651,MIN(-(SUM($F651:AE651)-$E651),($E651*(1-$D$627))*$D651),0)*AF$623","v":1.7199405000000003},{"$f":"IF(AG$625>=$C651,MIN(-(SUM($F651:AF651)-$E651),($E651*(1-$D$627))*$D651),0)*AG$623","v":1.7199405000000003},{"$f":"IF(AH$625>=$C651,MIN(-(SUM($F651:AG651)-$E651),($E651*(1-$D$627))*$D651),0)*AH$623","v":1.7199405000000003},{"$f":"IF(AI$625>=$C651,MIN(-(SUM($F651:AH651)-$E651),($E651*(1-$D$627))*$D651),0)*AI$623","v":1.7199405000000003},{"$f":"IF(AJ$625>=$C651,MIN(-(SUM($F651:AI651)-$E651),($E651*(1-$D$627))*$D651),0)*AJ$623","v":1.7199405000000003},{"$f":"IF(AK$625>=$C651,MIN(-(SUM($F651:AJ651)-$E651),($E651*(1-$D$627))*$D651),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C651,MIN(-(SUM($F651:AK651)-$E651),($E651*(1-$D$627))*$D651),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C651,MIN(-(SUM($F651:AL651)-$E651),($E651*(1-$D$627))*$D651),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C651,MIN(-(SUM($F651:AM651)-$E651),($E651*(1-$D$627))*$D651),0)*AN$623","v":0}]
[null,null,23,{"$f":"Inputs!$D$266","v":0.1},6.4099999999999999E-3,{"$f":"E652*D627","v":0},{"$f":"IF(G$625>=$C652,MIN(-(SUM(F652:$F652)-$E652),($E652*(1-$D$627))*$D652),0)*G$623","v":0},{"$f":"IF(H$625>=$C652,MIN(-(SUM($F652:G652)-$E652),($E652*(1-$D$627))*$D652),0)*H$623","v":0},{"$f":"IF(I$625>=$C652,MIN(-(SUM($F652:H652)-$E652),($E652*(1-$D$627))*$D652),0)*I$623","v":0},{"$f":"IF(J$625>=$C652,MIN(-(SUM($F652:I652)-$E652),($E652*(1-$D$627))*$D652),0)*J$623","v":0},{"$f":"IF(K$625>=$C652,MIN(-(SUM($F652:J652)-$E652),($E652*(1-$D$627))*$D652),0)*K$623","v":0},{"$f":"IF(L$625>=$C652,MIN(-(SUM($F652:K652)-$E652),($E652*(1-$D$627))*$D652),0)*L$623","v":0},{"$f":"IF(M$625>=$C652,MIN(-(SUM($F652:L652)-$E652),($E652*(1-$D$627))*$D652),0)*M$623","v":0},{"$f":"IF(N$625>=$C652,MIN(-(SUM($F652:M652)-$E652),($E652*(1-$D$627))*$D652),0)*N$623","v":0},{"$f":"IF(O$625>=$C652,MIN(-(SUM($F652:N652)-$E652),($E652*(1-$D$627))*$D652),0)*O$623","v":0},{"$f":"IF(P$625>=$C652,MIN(-(SUM($F652:O652)-$E652),($E652*(1-$D$627))*$D652),0)*P$623","v":0},{"$f":"IF(Q$625>=$C652,MIN(-(SUM($F652:P652)-$E652),($E652*(1-$D$627))*$D652),0)*Q$623","v":0},{"$f":"IF(R$625>=$C652,MIN(-(SUM($F652:Q652)-$E652),($E652*(1-$D$627))*$D652),0)*R$623","v":0},{"$f":"IF(S$625>=$C652,MIN(-(SUM($F652:R652)-$E652),($E652*(1-$D$627))*$D652),0)*S$623","v":0},{"$f":"IF(T$625>=$C652,MIN(-(SUM($F652:S652)-$E652),($E652*(1-$D$627))*$D652),0)*T$623","v":0},{"$f":"IF(U$625>=$C652,MIN(-(SUM($F652:T652)-$E652),($E652*(1-$D$627))*$D652),0)*U$623","v":0},{"$f":"IF(V$625>=$C652,MIN(-(SUM($F652:U652)-$E652),($E652*(1-$D$627))*$D652),0)*V$623","v":0},{"$f":"IF(W$625>=$C652,MIN(-(SUM($F652:V652)-$E652),($E652*(1-$D$627))*$D652),0)*W$623","v":0},{"$f":"IF(X$625>=$C652,MIN(-(SUM($F652:W652)-$E652),($E652*(1-$D$627))*$D652),0)*X$623","v":0},{"$f":"IF(Y$625>=$C652,MIN(-(SUM($F652:X652)-$E652),($E652*(1-$D$627))*$D652),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C652,MIN(-(SUM($F652:Y652)-$E652),($E652*(1-$D$627))*$D652),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C652,MIN(-(SUM($F652:Z652)-$E652),($E652*(1-$D$627))*$D652),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C652,MIN(-(SUM($F652:AA652)-$E652),($E652*(1-$D$627))*$D652),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C652,MIN(-(SUM($F652:AB652)-$E652),($E652*(1-$D$627))*$D652),0)*AC$623","v":6.4100000000000008E-4},{"$f":"IF(AD$625>=$C652,MIN(-(SUM($F652:AC652)-$E652),($E652*(1-$D$627))*$D652),0)*AD$623","v":6.4100000000000008E-4},{"$f":"IF(AE$625>=$C652,MIN(-(SUM($F652:AD652)-$E652),($E652*(1-$D$627))*$D652),0)*AE$623","v":6.4100000000000008E-4},{"$f":"IF(AF$625>=$C652,MIN(-(SUM($F652:AE652)-$E652),($E652*(1-$D$627))*$D652),0)*AF$623","v":6.4100000000000008E-4},{"$f":"IF(AG$625>=$C652,MIN(-(SUM($F652:AF652)-$E652),($E652*(1-$D$627))*$D652),0)*AG$623","v":6.4100000000000008E-4},{"$f":"IF(AH$625>=$C652,MIN(-(SUM($F652:AG652)-$E652),($E652*(1-$D$627))*$D652),0)*AH$623","v":6.4100000000000008E-4},{"$f":"IF(AI$625>=$C652,MIN(-(SUM($F652:AH652)-$E652),($E652*(1-$D$627))*$D652),0)*AI$623","v":6.4100000000000008E-4},{"$f":"IF(AJ$625>=$C652,MIN(-(SUM($F652:AI652)-$E652),($E652*(1-$D$627))*$D652),0)*AJ$623","v":6.4100000000000008E-4},{"$f":"IF(AK$625>=$C652,MIN(-(SUM($F652:AJ652)-$E652),($E652*(1-$D$627))*$D652),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C652,MIN(-(SUM($F652:AK652)-$E652),($E652*(1-$D$627))*$D652),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C652,MIN(-(SUM($F652:AL652)-$E652),($E652*(1-$D$627))*$D652),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C652,MIN(-(SUM($F652:AM652)-$E652),($E652*(1-$D$627))*$D652),0)*AN$623","v":0}]
[null,null,24,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E653*D627","v":0},{"$f":"IF(G$625>=$C653,MIN(-(SUM(F653:$F653)-$E653),($E653*(1-$D$627))*$D653),0)*G$623","v":0},{"$f":"IF(H$625>=$C653,MIN(-(SUM($F653:G653)-$E653),($E653*(1-$D$627))*$D653),0)*H$623","v":0},{"$f":"IF(I$625>=$C653,MIN(-(SUM($F653:H653)-$E653),($E653*(1-$D$627))*$D653),0)*I$623","v":0},{"$f":"IF(J$625>=$C653,MIN(-(SUM($F653:I653)-$E653),($E653*(1-$D$627))*$D653),0)*J$623","v":0},{"$f":"IF(K$625>=$C653,MIN(-(SUM($F653:J653)-$E653),($E653*(1-$D$627))*$D653),0)*K$623","v":0},{"$f":"IF(L$625>=$C653,MIN(-(SUM($F653:K653)-$E653),($E653*(1-$D$627))*$D653),0)*L$623","v":0},{"$f":"IF(M$625>=$C653,MIN(-(SUM($F653:L653)-$E653),($E653*(1-$D$627))*$D653),0)*M$623","v":0},{"$f":"IF(N$625>=$C653,MIN(-(SUM($F653:M653)-$E653),($E653*(1-$D$627))*$D653),0)*N$623","v":0},{"$f":"IF(O$625>=$C653,MIN(-(SUM($F653:N653)-$E653),($E653*(1-$D$627))*$D653),0)*O$623","v":0},{"$f":"IF(P$625>=$C653,MIN(-(SUM($F653:O653)-$E653),($E653*(1-$D$627))*$D653),0)*P$623","v":0},{"$f":"IF(Q$625>=$C653,MIN(-(SUM($F653:P653)-$E653),($E653*(1-$D$627))*$D653),0)*Q$623","v":0},{"$f":"IF(R$625>=$C653,MIN(-(SUM($F653:Q653)-$E653),($E653*(1-$D$627))*$D653),0)*R$623","v":0},{"$f":"IF(S$625>=$C653,MIN(-(SUM($F653:R653)-$E653),($E653*(1-$D$627))*$D653),0)*S$623","v":0},{"$f":"IF(T$625>=$C653,MIN(-(SUM($F653:S653)-$E653),($E653*(1-$D$627))*$D653),0)*T$623","v":0},{"$f":"IF(U$625>=$C653,MIN(-(SUM($F653:T653)-$E653),($E653*(1-$D$627))*$D653),0)*U$623","v":0},{"$f":"IF(V$625>=$C653,MIN(-(SUM($F653:U653)-$E653),($E653*(1-$D$627))*$D653),0)*V$623","v":0},{"$f":"IF(W$625>=$C653,MIN(-(SUM($F653:V653)-$E653),($E653*(1-$D$627))*$D653),0)*W$623","v":0},{"$f":"IF(X$625>=$C653,MIN(-(SUM($F653:W653)-$E653),($E653*(1-$D$627))*$D653),0)*X$623","v":0},{"$f":"IF(Y$625>=$C653,MIN(-(SUM($F653:X653)-$E653),($E653*(1-$D$627))*$D653),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C653,MIN(-(SUM($F653:Y653)-$E653),($E653*(1-$D$627))*$D653),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C653,MIN(-(SUM($F653:Z653)-$E653),($E653*(1-$D$627))*$D653),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C653,MIN(-(SUM($F653:AA653)-$E653),($E653*(1-$D$627))*$D653),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C653,MIN(-(SUM($F653:AB653)-$E653),($E653*(1-$D$627))*$D653),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C653,MIN(-(SUM($F653:AC653)-$E653),($E653*(1-$D$627))*$D653),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C653,MIN(-(SUM($F653:AD653)-$E653),($E653*(1-$D$627))*$D653),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C653,MIN(-(SUM($F653:AE653)-$E653),($E653*(1-$D$627))*$D653),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C653,MIN(-(SUM($F653:AF653)-$E653),($E653*(1-$D$627))*$D653),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C653,MIN(-(SUM($F653:AG653)-$E653),($E653*(1-$D$627))*$D653),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C653,MIN(-(SUM($F653:AH653)-$E653),($E653*(1-$D$627))*$D653),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C653,MIN(-(SUM($F653:AI653)-$E653),($E653*(1-$D$627))*$D653),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C653,MIN(-(SUM($F653:AJ653)-$E653),($E653*(1-$D$627))*$D653),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C653,MIN(-(SUM($F653:AK653)-$E653),($E653*(1-$D$627))*$D653),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C653,MIN(-(SUM($F653:AL653)-$E653),($E653*(1-$D$627))*$D653),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C653,MIN(-(SUM($F653:AM653)-$E653),($E653*(1-$D$627))*$D653),0)*AN$623","v":0}]
[null,null,25,{"$f":"Inputs!$D$266","v":0.1},3.8994050000000002,{"$f":"E654*D627","v":0},{"$f":"IF(G$625>=$C654,MIN(-(SUM(F654:$F654)-$E654),($E654*(1-$D$627))*$D654),0)*G$623","v":0},{"$f":"IF(H$625>=$C654,MIN(-(SUM($F654:G654)-$E654),($E654*(1-$D$627))*$D654),0)*H$623","v":0},{"$f":"IF(I$625>=$C654,MIN(-(SUM($F654:H654)-$E654),($E654*(1-$D$627))*$D654),0)*I$623","v":0},{"$f":"IF(J$625>=$C654,MIN(-(SUM($F654:I654)-$E654),($E654*(1-$D$627))*$D654),0)*J$623","v":0},{"$f":"IF(K$625>=$C654,MIN(-(SUM($F654:J654)-$E654),($E654*(1-$D$627))*$D654),0)*K$623","v":0},{"$f":"IF(L$625>=$C654,MIN(-(SUM($F654:K654)-$E654),($E654*(1-$D$627))*$D654),0)*L$623","v":0},{"$f":"IF(M$625>=$C654,MIN(-(SUM($F654:L654)-$E654),($E654*(1-$D$627))*$D654),0)*M$623","v":0},{"$f":"IF(N$625>=$C654,MIN(-(SUM($F654:M654)-$E654),($E654*(1-$D$627))*$D654),0)*N$623","v":0},{"$f":"IF(O$625>=$C654,MIN(-(SUM($F654:N654)-$E654),($E654*(1-$D$627))*$D654),0)*O$623","v":0},{"$f":"IF(P$625>=$C654,MIN(-(SUM($F654:O654)-$E654),($E654*(1-$D$627))*$D654),0)*P$623","v":0},{"$f":"IF(Q$625>=$C654,MIN(-(SUM($F654:P654)-$E654),($E654*(1-$D$627))*$D654),0)*Q$623","v":0},{"$f":"IF(R$625>=$C654,MIN(-(SUM($F654:Q654)-$E654),($E654*(1-$D$627))*$D654),0)*R$623","v":0},{"$f":"IF(S$625>=$C654,MIN(-(SUM($F654:R654)-$E654),($E654*(1-$D$627))*$D654),0)*S$623","v":0},{"$f":"IF(T$625>=$C654,MIN(-(SUM($F654:S654)-$E654),($E654*(1-$D$627))*$D654),0)*T$623","v":0},{"$f":"IF(U$625>=$C654,MIN(-(SUM($F654:T654)-$E654),($E654*(1-$D$627))*$D654),0)*U$623","v":0},{"$f":"IF(V$625>=$C654,MIN(-(SUM($F654:U654)-$E654),($E654*(1-$D$627))*$D654),0)*V$623","v":0},{"$f":"IF(W$625>=$C654,MIN(-(SUM($F654:V654)-$E654),($E654*(1-$D$627))*$D654),0)*W$623","v":0},{"$f":"IF(X$625>=$C654,MIN(-(SUM($F654:W654)-$E654),($E654*(1-$D$627))*$D654),0)*X$623","v":0},{"$f":"IF(Y$625>=$C654,MIN(-(SUM($F654:X654)-$E654),($E654*(1-$D$627))*$D654),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C654,MIN(-(SUM($F654:Y654)-$E654),($E654*(1-$D$627))*$D654),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C654,MIN(-(SUM($F654:Z654)-$E654),($E654*(1-$D$627))*$D654),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C654,MIN(-(SUM($F654:AA654)-$E654),($E654*(1-$D$627))*$D654),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C654,MIN(-(SUM($F654:AB654)-$E654),($E654*(1-$D$627))*$D654),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C654,MIN(-(SUM($F654:AC654)-$E654),($E654*(1-$D$627))*$D654),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C654,MIN(-(SUM($F654:AD654)-$E654),($E654*(1-$D$627))*$D654),0)*AE$623","v":0.38994050000000002},{"$f":"IF(AF$625>=$C654,MIN(-(SUM($F654:AE654)-$E654),($E654*(1-$D$627))*$D654),0)*AF$623","v":0.38994050000000002},{"$f":"IF(AG$625>=$C654,MIN(-(SUM($F654:AF654)-$E654),($E654*(1-$D$627))*$D654),0)*AG$623","v":0.38994050000000002},{"$f":"IF(AH$625>=$C654,MIN(-(SUM($F654:AG654)-$E654),($E654*(1-$D$627))*$D654),0)*AH$623","v":0.38994050000000002},{"$f":"IF(AI$625>=$C654,MIN(-(SUM($F654:AH654)-$E654),($E654*(1-$D$627))*$D654),0)*AI$623","v":0.38994050000000002},{"$f":"IF(AJ$625>=$C654,MIN(-(SUM($F654:AI654)-$E654),($E654*(1-$D$627))*$D654),0)*AJ$623","v":0.38994050000000002},{"$f":"IF(AK$625>=$C654,MIN(-(SUM($F654:AJ654)-$E654),($E654*(1-$D$627))*$D654),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C654,MIN(-(SUM($F654:AK654)-$E654),($E654*(1-$D$627))*$D654),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C654,MIN(-(SUM($F654:AL654)-$E654),($E654*(1-$D$627))*$D654),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C654,MIN(-(SUM($F654:AM654)-$E654),($E654*(1-$D$627))*$D654),0)*AN$623","v":0}]
[null,null,26,{"$f":"Inputs!$D$266","v":0.1},6.4099999999999999E-3,{"$f":"E655*D627","v":0},{"$f":"IF(G$625>=$C655,MIN(-(SUM(F655:$F655)-$E655),($E655*(1-$D$627))*$D655),0)*G$623","v":0},{"$f":"IF(H$625>=$C655,MIN(-(SUM($F655:G655)-$E655),($E655*(1-$D$627))*$D655),0)*H$623","v":0},{"$f":"IF(I$625>=$C655,MIN(-(SUM($F655:H655)-$E655),($E655*(1-$D$627))*$D655),0)*I$623","v":0},{"$f":"IF(J$625>=$C655,MIN(-(SUM($F655:I655)-$E655),($E655*(1-$D$627))*$D655),0)*J$623","v":0},{"$f":"IF(K$625>=$C655,MIN(-(SUM($F655:J655)-$E655),($E655*(1-$D$627))*$D655),0)*K$623","v":0},{"$f":"IF(L$625>=$C655,MIN(-(SUM($F655:K655)-$E655),($E655*(1-$D$627))*$D655),0)*L$623","v":0},{"$f":"IF(M$625>=$C655,MIN(-(SUM($F655:L655)-$E655),($E655*(1-$D$627))*$D655),0)*M$623","v":0},{"$f":"IF(N$625>=$C655,MIN(-(SUM($F655:M655)-$E655),($E655*(1-$D$627))*$D655),0)*N$623","v":0},{"$f":"IF(O$625>=$C655,MIN(-(SUM($F655:N655)-$E655),($E655*(1-$D$627))*$D655),0)*O$623","v":0},{"$f":"IF(P$625>=$C655,MIN(-(SUM($F655:O655)-$E655),($E655*(1-$D$627))*$D655),0)*P$623","v":0},{"$f":"IF(Q$625>=$C655,MIN(-(SUM($F655:P655)-$E655),($E655*(1-$D$627))*$D655),0)*Q$623","v":0},{"$f":"IF(R$625>=$C655,MIN(-(SUM($F655:Q655)-$E655),($E655*(1-$D$627))*$D655),0)*R$623","v":0},{"$f":"IF(S$625>=$C655,MIN(-(SUM($F655:R655)-$E655),($E655*(1-$D$627))*$D655),0)*S$623","v":0},{"$f":"IF(T$625>=$C655,MIN(-(SUM($F655:S655)-$E655),($E655*(1-$D$627))*$D655),0)*T$623","v":0},{"$f":"IF(U$625>=$C655,MIN(-(SUM($F655:T655)-$E655),($E655*(1-$D$627))*$D655),0)*U$623","v":0},{"$f":"IF(V$625>=$C655,MIN(-(SUM($F655:U655)-$E655),($E655*(1-$D$627))*$D655),0)*V$623","v":0},{"$f":"IF(W$625>=$C655,MIN(-(SUM($F655:V655)-$E655),($E655*(1-$D$627))*$D655),0)*W$623","v":0},{"$f":"IF(X$625>=$C655,MIN(-(SUM($F655:W655)-$E655),($E655*(1-$D$627))*$D655),0)*X$623","v":0},{"$f":"IF(Y$625>=$C655,MIN(-(SUM($F655:X655)-$E655),($E655*(1-$D$627))*$D655),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C655,MIN(-(SUM($F655:Y655)-$E655),($E655*(1-$D$627))*$D655),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C655,MIN(-(SUM($F655:Z655)-$E655),($E655*(1-$D$627))*$D655),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C655,MIN(-(SUM($F655:AA655)-$E655),($E655*(1-$D$627))*$D655),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C655,MIN(-(SUM($F655:AB655)-$E655),($E655*(1-$D$627))*$D655),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C655,MIN(-(SUM($F655:AC655)-$E655),($E655*(1-$D$627))*$D655),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C655,MIN(-(SUM($F655:AD655)-$E655),($E655*(1-$D$627))*$D655),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C655,MIN(-(SUM($F655:AE655)-$E655),($E655*(1-$D$627))*$D655),0)*AF$623","v":6.4100000000000008E-4},{"$f":"IF(AG$625>=$C655,MIN(-(SUM($F655:AF655)-$E655),($E655*(1-$D$627))*$D655),0)*AG$623","v":6.4100000000000008E-4},{"$f":"IF(AH$625>=$C655,MIN(-(SUM($F655:AG655)-$E655),($E655*(1-$D$627))*$D655),0)*AH$623","v":6.4100000000000008E-4},{"$f":"IF(AI$625>=$C655,MIN(-(SUM($F655:AH655)-$E655),($E655*(1-$D$627))*$D655),0)*AI$623","v":6.4100000000000008E-4},{"$f":"IF(AJ$625>=$C655,MIN(-(SUM($F655:AI655)-$E655),($E655*(1-$D$627))*$D655),0)*AJ$623","v":6.4100000000000008E-4},{"$f":"IF(AK$625>=$C655,MIN(-(SUM($F655:AJ655)-$E655),($E655*(1-$D$627))*$D655),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C655,MIN(-(SUM($F655:AK655)-$E655),($E655*(1-$D$627))*$D655),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C655,MIN(-(SUM($F655:AL655)-$E655),($E655*(1-$D$627))*$D655),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C655,MIN(-(SUM($F655:AM655)-$E655),($E655*(1-$D$627))*$D655),0)*AN$623","v":0}]
[null,null,27,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E656*D627","v":0},{"$f":"IF(G$625>=$C656,MIN(-(SUM(F656:$F656)-$E656),($E656*(1-$D$627))*$D656),0)*G$623","v":0},{"$f":"IF(H$625>=$C656,MIN(-(SUM($F656:G656)-$E656),($E656*(1-$D$627))*$D656),0)*H$623","v":0},{"$f":"IF(I$625>=$C656,MIN(-(SUM($F656:H656)-$E656),($E656*(1-$D$627))*$D656),0)*I$623","v":0},{"$f":"IF(J$625>=$C656,MIN(-(SUM($F656:I656)-$E656),($E656*(1-$D$627))*$D656),0)*J$623","v":0},{"$f":"IF(K$625>=$C656,MIN(-(SUM($F656:J656)-$E656),($E656*(1-$D$627))*$D656),0)*K$623","v":0},{"$f":"IF(L$625>=$C656,MIN(-(SUM($F656:K656)-$E656),($E656*(1-$D$627))*$D656),0)*L$623","v":0},{"$f":"IF(M$625>=$C656,MIN(-(SUM($F656:L656)-$E656),($E656*(1-$D$627))*$D656),0)*M$623","v":0},{"$f":"IF(N$625>=$C656,MIN(-(SUM($F656:M656)-$E656),($E656*(1-$D$627))*$D656),0)*N$623","v":0},{"$f":"IF(O$625>=$C656,MIN(-(SUM($F656:N656)-$E656),($E656*(1-$D$627))*$D656),0)*O$623","v":0},{"$f":"IF(P$625>=$C656,MIN(-(SUM($F656:O656)-$E656),($E656*(1-$D$627))*$D656),0)*P$623","v":0},{"$f":"IF(Q$625>=$C656,MIN(-(SUM($F656:P656)-$E656),($E656*(1-$D$627))*$D656),0)*Q$623","v":0},{"$f":"IF(R$625>=$C656,MIN(-(SUM($F656:Q656)-$E656),($E656*(1-$D$627))*$D656),0)*R$623","v":0},{"$f":"IF(S$625>=$C656,MIN(-(SUM($F656:R656)-$E656),($E656*(1-$D$627))*$D656),0)*S$623","v":0},{"$f":"IF(T$625>=$C656,MIN(-(SUM($F656:S656)-$E656),($E656*(1-$D$627))*$D656),0)*T$623","v":0},{"$f":"IF(U$625>=$C656,MIN(-(SUM($F656:T656)-$E656),($E656*(1-$D$627))*$D656),0)*U$623","v":0},{"$f":"IF(V$625>=$C656,MIN(-(SUM($F656:U656)-$E656),($E656*(1-$D$627))*$D656),0)*V$623","v":0},{"$f":"IF(W$625>=$C656,MIN(-(SUM($F656:V656)-$E656),($E656*(1-$D$627))*$D656),0)*W$623","v":0},{"$f":"IF(X$625>=$C656,MIN(-(SUM($F656:W656)-$E656),($E656*(1-$D$627))*$D656),0)*X$623","v":0},{"$f":"IF(Y$625>=$C656,MIN(-(SUM($F656:X656)-$E656),($E656*(1-$D$627))*$D656),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C656,MIN(-(SUM($F656:Y656)-$E656),($E656*(1-$D$627))*$D656),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C656,MIN(-(SUM($F656:Z656)-$E656),($E656*(1-$D$627))*$D656),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C656,MIN(-(SUM($F656:AA656)-$E656),($E656*(1-$D$627))*$D656),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C656,MIN(-(SUM($F656:AB656)-$E656),($E656*(1-$D$627))*$D656),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C656,MIN(-(SUM($F656:AC656)-$E656),($E656*(1-$D$627))*$D656),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C656,MIN(-(SUM($F656:AD656)-$E656),($E656*(1-$D$627))*$D656),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C656,MIN(-(SUM($F656:AE656)-$E656),($E656*(1-$D$627))*$D656),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C656,MIN(-(SUM($F656:AF656)-$E656),($E656*(1-$D$627))*$D656),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C656,MIN(-(SUM($F656:AG656)-$E656),($E656*(1-$D$627))*$D656),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C656,MIN(-(SUM($F656:AH656)-$E656),($E656*(1-$D$627))*$D656),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C656,MIN(-(SUM($F656:AI656)-$E656),($E656*(1-$D$627))*$D656),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C656,MIN(-(SUM($F656:AJ656)-$E656),($E656*(1-$D$627))*$D656),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C656,MIN(-(SUM($F656:AK656)-$E656),($E656*(1-$D$627))*$D656),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C656,MIN(-(SUM($F656:AL656)-$E656),($E656*(1-$D$627))*$D656),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C656,MIN(-(SUM($F656:AM656)-$E656),($E656*(1-$D$627))*$D656),0)*AN$623","v":0}]
[null,null,28,{"$f":"Inputs!$D$266","v":0.1},3.2049999999999999E-3,{"$f":"E657*D627","v":0},{"$f":"IF(G$625>=$C657,MIN(-(SUM(F657:$F657)-$E657),($E657*(1-$D$627))*$D657),0)*G$623","v":0},{"$f":"IF(H$625>=$C657,MIN(-(SUM($F657:G657)-$E657),($E657*(1-$D$627))*$D657),0)*H$623","v":0},{"$f":"IF(I$625>=$C657,MIN(-(SUM($F657:H657)-$E657),($E657*(1-$D$627))*$D657),0)*I$623","v":0},{"$f":"IF(J$625>=$C657,MIN(-(SUM($F657:I657)-$E657),($E657*(1-$D$627))*$D657),0)*J$623","v":0},{"$f":"IF(K$625>=$C657,MIN(-(SUM($F657:J657)-$E657),($E657*(1-$D$627))*$D657),0)*K$623","v":0},{"$f":"IF(L$625>=$C657,MIN(-(SUM($F657:K657)-$E657),($E657*(1-$D$627))*$D657),0)*L$623","v":0},{"$f":"IF(M$625>=$C657,MIN(-(SUM($F657:L657)-$E657),($E657*(1-$D$627))*$D657),0)*M$623","v":0},{"$f":"IF(N$625>=$C657,MIN(-(SUM($F657:M657)-$E657),($E657*(1-$D$627))*$D657),0)*N$623","v":0},{"$f":"IF(O$625>=$C657,MIN(-(SUM($F657:N657)-$E657),($E657*(1-$D$627))*$D657),0)*O$623","v":0},{"$f":"IF(P$625>=$C657,MIN(-(SUM($F657:O657)-$E657),($E657*(1-$D$627))*$D657),0)*P$623","v":0},{"$f":"IF(Q$625>=$C657,MIN(-(SUM($F657:P657)-$E657),($E657*(1-$D$627))*$D657),0)*Q$623","v":0},{"$f":"IF(R$625>=$C657,MIN(-(SUM($F657:Q657)-$E657),($E657*(1-$D$627))*$D657),0)*R$623","v":0},{"$f":"IF(S$625>=$C657,MIN(-(SUM($F657:R657)-$E657),($E657*(1-$D$627))*$D657),0)*S$623","v":0},{"$f":"IF(T$625>=$C657,MIN(-(SUM($F657:S657)-$E657),($E657*(1-$D$627))*$D657),0)*T$623","v":0},{"$f":"IF(U$625>=$C657,MIN(-(SUM($F657:T657)-$E657),($E657*(1-$D$627))*$D657),0)*U$623","v":0},{"$f":"IF(V$625>=$C657,MIN(-(SUM($F657:U657)-$E657),($E657*(1-$D$627))*$D657),0)*V$623","v":0},{"$f":"IF(W$625>=$C657,MIN(-(SUM($F657:V657)-$E657),($E657*(1-$D$627))*$D657),0)*W$623","v":0},{"$f":"IF(X$625>=$C657,MIN(-(SUM($F657:W657)-$E657),($E657*(1-$D$627))*$D657),0)*X$623","v":0},{"$f":"IF(Y$625>=$C657,MIN(-(SUM($F657:X657)-$E657),($E657*(1-$D$627))*$D657),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C657,MIN(-(SUM($F657:Y657)-$E657),($E657*(1-$D$627))*$D657),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C657,MIN(-(SUM($F657:Z657)-$E657),($E657*(1-$D$627))*$D657),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C657,MIN(-(SUM($F657:AA657)-$E657),($E657*(1-$D$627))*$D657),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C657,MIN(-(SUM($F657:AB657)-$E657),($E657*(1-$D$627))*$D657),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C657,MIN(-(SUM($F657:AC657)-$E657),($E657*(1-$D$627))*$D657),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C657,MIN(-(SUM($F657:AD657)-$E657),($E657*(1-$D$627))*$D657),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C657,MIN(-(SUM($F657:AE657)-$E657),($E657*(1-$D$627))*$D657),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C657,MIN(-(SUM($F657:AF657)-$E657),($E657*(1-$D$627))*$D657),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C657,MIN(-(SUM($F657:AG657)-$E657),($E657*(1-$D$627))*$D657),0)*AH$623","v":3.2050000000000004E-4},{"$f":"IF(AI$625>=$C657,MIN(-(SUM($F657:AH657)-$E657),($E657*(1-$D$627))*$D657),0)*AI$623","v":3.2050000000000004E-4},{"$f":"IF(AJ$625>=$C657,MIN(-(SUM($F657:AI657)-$E657),($E657*(1-$D$627))*$D657),0)*AJ$623","v":3.2050000000000004E-4},{"$f":"IF(AK$625>=$C657,MIN(-(SUM($F657:AJ657)-$E657),($E657*(1-$D$627))*$D657),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C657,MIN(-(SUM($F657:AK657)-$E657),($E657*(1-$D$627))*$D657),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C657,MIN(-(SUM($F657:AL657)-$E657),($E657*(1-$D$627))*$D657),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C657,MIN(-(SUM($F657:AM657)-$E657),($E657*(1-$D$627))*$D657),0)*AN$623","v":0}]
[null,null,29,{"$f":"Inputs!$D$266","v":0.1},13.306410000000001,{"$f":"E658*D627","v":0},{"$f":"IF(G$625>=$C658,MIN(-(SUM(F658:$F658)-$E658),($E658*(1-$D$627))*$D658),0)*G$623","v":0},{"$f":"IF(H$625>=$C658,MIN(-(SUM($F658:G658)-$E658),($E658*(1-$D$627))*$D658),0)*H$623","v":0},{"$f":"IF(I$625>=$C658,MIN(-(SUM($F658:H658)-$E658),($E658*(1-$D$627))*$D658),0)*I$623","v":0},{"$f":"IF(J$625>=$C658,MIN(-(SUM($F658:I658)-$E658),($E658*(1-$D$627))*$D658),0)*J$623","v":0},{"$f":"IF(K$625>=$C658,MIN(-(SUM($F658:J658)-$E658),($E658*(1-$D$627))*$D658),0)*K$623","v":0},{"$f":"IF(L$625>=$C658,MIN(-(SUM($F658:K658)-$E658),($E658*(1-$D$627))*$D658),0)*L$623","v":0},{"$f":"IF(M$625>=$C658,MIN(-(SUM($F658:L658)-$E658),($E658*(1-$D$627))*$D658),0)*M$623","v":0},{"$f":"IF(N$625>=$C658,MIN(-(SUM($F658:M658)-$E658),($E658*(1-$D$627))*$D658),0)*N$623","v":0},{"$f":"IF(O$625>=$C658,MIN(-(SUM($F658:N658)-$E658),($E658*(1-$D$627))*$D658),0)*O$623","v":0},{"$f":"IF(P$625>=$C658,MIN(-(SUM($F658:O658)-$E658),($E658*(1-$D$627))*$D658),0)*P$623","v":0},{"$f":"IF(Q$625>=$C658,MIN(-(SUM($F658:P658)-$E658),($E658*(1-$D$627))*$D658),0)*Q$623","v":0},{"$f":"IF(R$625>=$C658,MIN(-(SUM($F658:Q658)-$E658),($E658*(1-$D$627))*$D658),0)*R$623","v":0},{"$f":"IF(S$625>=$C658,MIN(-(SUM($F658:R658)-$E658),($E658*(1-$D$627))*$D658),0)*S$623","v":0},{"$f":"IF(T$625>=$C658,MIN(-(SUM($F658:S658)-$E658),($E658*(1-$D$627))*$D658),0)*T$623","v":0},{"$f":"IF(U$625>=$C658,MIN(-(SUM($F658:T658)-$E658),($E658*(1-$D$627))*$D658),0)*U$623","v":0},{"$f":"IF(V$625>=$C658,MIN(-(SUM($F658:U658)-$E658),($E658*(1-$D$627))*$D658),0)*V$623","v":0},{"$f":"IF(W$625>=$C658,MIN(-(SUM($F658:V658)-$E658),($E658*(1-$D$627))*$D658),0)*W$623","v":0},{"$f":"IF(X$625>=$C658,MIN(-(SUM($F658:W658)-$E658),($E658*(1-$D$627))*$D658),0)*X$623","v":0},{"$f":"IF(Y$625>=$C658,MIN(-(SUM($F658:X658)-$E658),($E658*(1-$D$627))*$D658),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C658,MIN(-(SUM($F658:Y658)-$E658),($E658*(1-$D$627))*$D658),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C658,MIN(-(SUM($F658:Z658)-$E658),($E658*(1-$D$627))*$D658),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C658,MIN(-(SUM($F658:AA658)-$E658),($E658*(1-$D$627))*$D658),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C658,MIN(-(SUM($F658:AB658)-$E658),($E658*(1-$D$627))*$D658),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C658,MIN(-(SUM($F658:AC658)-$E658),($E658*(1-$D$627))*$D658),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C658,MIN(-(SUM($F658:AD658)-$E658),($E658*(1-$D$627))*$D658),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C658,MIN(-(SUM($F658:AE658)-$E658),($E658*(1-$D$627))*$D658),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C658,MIN(-(SUM($F658:AF658)-$E658),($E658*(1-$D$627))*$D658),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C658,MIN(-(SUM($F658:AG658)-$E658),($E658*(1-$D$627))*$D658),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C658,MIN(-(SUM($F658:AH658)-$E658),($E658*(1-$D$627))*$D658),0)*AI$623","v":1.3306410000000002},{"$f":"IF(AJ$625>=$C658,MIN(-(SUM($F658:AI658)-$E658),($E658*(1-$D$627))*$D658),0)*AJ$623","v":1.3306410000000002},{"$f":"IF(AK$625>=$C658,MIN(-(SUM($F658:AJ658)-$E658),($E658*(1-$D$627))*$D658),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C658,MIN(-(SUM($F658:AK658)-$E658),($E658*(1-$D$627))*$D658),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C658,MIN(-(SUM($F658:AL658)-$E658),($E658*(1-$D$627))*$D658),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C658,MIN(-(SUM($F658:AM658)-$E658),($E658*(1-$D$627))*$D658),0)*AN$623","v":0}]
[null,null,30,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E659*D627","v":0},{"$f":"IF(G$625>=$C659,MIN(-(SUM(F659:$F659)-$E659),($E659*(1-$D$627))*$D659),0)*G$623","v":0},{"$f":"IF(H$625>=$C659,MIN(-(SUM($F659:G659)-$E659),($E659*(1-$D$627))*$D659),0)*H$623","v":0},{"$f":"IF(I$625>=$C659,MIN(-(SUM($F659:H659)-$E659),($E659*(1-$D$627))*$D659),0)*I$623","v":0},{"$f":"IF(J$625>=$C659,MIN(-(SUM($F659:I659)-$E659),($E659*(1-$D$627))*$D659),0)*J$623","v":0},{"$f":"IF(K$625>=$C659,MIN(-(SUM($F659:J659)-$E659),($E659*(1-$D$627))*$D659),0)*K$623","v":0},{"$f":"IF(L$625>=$C659,MIN(-(SUM($F659:K659)-$E659),($E659*(1-$D$627))*$D659),0)*L$623","v":0},{"$f":"IF(M$625>=$C659,MIN(-(SUM($F659:L659)-$E659),($E659*(1-$D$627))*$D659),0)*M$623","v":0},{"$f":"IF(N$625>=$C659,MIN(-(SUM($F659:M659)-$E659),($E659*(1-$D$627))*$D659),0)*N$623","v":0},{"$f":"IF(O$625>=$C659,MIN(-(SUM($F659:N659)-$E659),($E659*(1-$D$627))*$D659),0)*O$623","v":0},{"$f":"IF(P$625>=$C659,MIN(-(SUM($F659:O659)-$E659),($E659*(1-$D$627))*$D659),0)*P$623","v":0},{"$f":"IF(Q$625>=$C659,MIN(-(SUM($F659:P659)-$E659),($E659*(1-$D$627))*$D659),0)*Q$623","v":0},{"$f":"IF(R$625>=$C659,MIN(-(SUM($F659:Q659)-$E659),($E659*(1-$D$627))*$D659),0)*R$623","v":0},{"$f":"IF(S$625>=$C659,MIN(-(SUM($F659:R659)-$E659),($E659*(1-$D$627))*$D659),0)*S$623","v":0},{"$f":"IF(T$625>=$C659,MIN(-(SUM($F659:S659)-$E659),($E659*(1-$D$627))*$D659),0)*T$623","v":0},{"$f":"IF(U$625>=$C659,MIN(-(SUM($F659:T659)-$E659),($E659*(1-$D$627))*$D659),0)*U$623","v":0},{"$f":"IF(V$625>=$C659,MIN(-(SUM($F659:U659)-$E659),($E659*(1-$D$627))*$D659),0)*V$623","v":0},{"$f":"IF(W$625>=$C659,MIN(-(SUM($F659:V659)-$E659),($E659*(1-$D$627))*$D659),0)*W$623","v":0},{"$f":"IF(X$625>=$C659,MIN(-(SUM($F659:W659)-$E659),($E659*(1-$D$627))*$D659),0)*X$623","v":0},{"$f":"IF(Y$625>=$C659,MIN(-(SUM($F659:X659)-$E659),($E659*(1-$D$627))*$D659),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C659,MIN(-(SUM($F659:Y659)-$E659),($E659*(1-$D$627))*$D659),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C659,MIN(-(SUM($F659:Z659)-$E659),($E659*(1-$D$627))*$D659),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C659,MIN(-(SUM($F659:AA659)-$E659),($E659*(1-$D$627))*$D659),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C659,MIN(-(SUM($F659:AB659)-$E659),($E659*(1-$D$627))*$D659),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C659,MIN(-(SUM($F659:AC659)-$E659),($E659*(1-$D$627))*$D659),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C659,MIN(-(SUM($F659:AD659)-$E659),($E659*(1-$D$627))*$D659),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C659,MIN(-(SUM($F659:AE659)-$E659),($E659*(1-$D$627))*$D659),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C659,MIN(-(SUM($F659:AF659)-$E659),($E659*(1-$D$627))*$D659),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C659,MIN(-(SUM($F659:AG659)-$E659),($E659*(1-$D$627))*$D659),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C659,MIN(-(SUM($F659:AH659)-$E659),($E659*(1-$D$627))*$D659),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C659,MIN(-(SUM($F659:AI659)-$E659),($E659*(1-$D$627))*$D659),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C659,MIN(-(SUM($F659:AJ659)-$E659),($E659*(1-$D$627))*$D659),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C659,MIN(-(SUM($F659:AK659)-$E659),($E659*(1-$D$627))*$D659),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C659,MIN(-(SUM($F659:AL659)-$E659),($E659*(1-$D$627))*$D659),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C659,MIN(-(SUM($F659:AM659)-$E659),($E659*(1-$D$627))*$D659),0)*AN$623","v":0}]
[null,null,31,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E660*D627","v":0},{"$f":"IF(G$625>=$C660,MIN(-(SUM(F660:$F660)-$E660),($E660*(1-$D$627))*$D660),0)*G$623","v":0},{"$f":"IF(H$625>=$C660,MIN(-(SUM($F660:G660)-$E660),($E660*(1-$D$627))*$D660),0)*H$623","v":0},{"$f":"IF(I$625>=$C660,MIN(-(SUM($F660:H660)-$E660),($E660*(1-$D$627))*$D660),0)*I$623","v":0},{"$f":"IF(J$625>=$C660,MIN(-(SUM($F660:I660)-$E660),($E660*(1-$D$627))*$D660),0)*J$623","v":0},{"$f":"IF(K$625>=$C660,MIN(-(SUM($F660:J660)-$E660),($E660*(1-$D$627))*$D660),0)*K$623","v":0},{"$f":"IF(L$625>=$C660,MIN(-(SUM($F660:K660)-$E660),($E660*(1-$D$627))*$D660),0)*L$623","v":0},{"$f":"IF(M$625>=$C660,MIN(-(SUM($F660:L660)-$E660),($E660*(1-$D$627))*$D660),0)*M$623","v":0},{"$f":"IF(N$625>=$C660,MIN(-(SUM($F660:M660)-$E660),($E660*(1-$D$627))*$D660),0)*N$623","v":0},{"$f":"IF(O$625>=$C660,MIN(-(SUM($F660:N660)-$E660),($E660*(1-$D$627))*$D660),0)*O$623","v":0},{"$f":"IF(P$625>=$C660,MIN(-(SUM($F660:O660)-$E660),($E660*(1-$D$627))*$D660),0)*P$623","v":0},{"$f":"IF(Q$625>=$C660,MIN(-(SUM($F660:P660)-$E660),($E660*(1-$D$627))*$D660),0)*Q$623","v":0},{"$f":"IF(R$625>=$C660,MIN(-(SUM($F660:Q660)-$E660),($E660*(1-$D$627))*$D660),0)*R$623","v":0},{"$f":"IF(S$625>=$C660,MIN(-(SUM($F660:R660)-$E660),($E660*(1-$D$627))*$D660),0)*S$623","v":0},{"$f":"IF(T$625>=$C660,MIN(-(SUM($F660:S660)-$E660),($E660*(1-$D$627))*$D660),0)*T$623","v":0},{"$f":"IF(U$625>=$C660,MIN(-(SUM($F660:T660)-$E660),($E660*(1-$D$627))*$D660),0)*U$623","v":0},{"$f":"IF(V$625>=$C660,MIN(-(SUM($F660:U660)-$E660),($E660*(1-$D$627))*$D660),0)*V$623","v":0},{"$f":"IF(W$625>=$C660,MIN(-(SUM($F660:V660)-$E660),($E660*(1-$D$627))*$D660),0)*W$623","v":0},{"$f":"IF(X$625>=$C660,MIN(-(SUM($F660:W660)-$E660),($E660*(1-$D$627))*$D660),0)*X$623","v":0},{"$f":"IF(Y$625>=$C660,MIN(-(SUM($F660:X660)-$E660),($E660*(1-$D$627))*$D660),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C660,MIN(-(SUM($F660:Y660)-$E660),($E660*(1-$D$627))*$D660),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C660,MIN(-(SUM($F660:Z660)-$E660),($E660*(1-$D$627))*$D660),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C660,MIN(-(SUM($F660:AA660)-$E660),($E660*(1-$D$627))*$D660),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C660,MIN(-(SUM($F660:AB660)-$E660),($E660*(1-$D$627))*$D660),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C660,MIN(-(SUM($F660:AC660)-$E660),($E660*(1-$D$627))*$D660),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C660,MIN(-(SUM($F660:AD660)-$E660),($E660*(1-$D$627))*$D660),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C660,MIN(-(SUM($F660:AE660)-$E660),($E660*(1-$D$627))*$D660),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C660,MIN(-(SUM($F660:AF660)-$E660),($E660*(1-$D$627))*$D660),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C660,MIN(-(SUM($F660:AG660)-$E660),($E660*(1-$D$627))*$D660),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C660,MIN(-(SUM($F660:AH660)-$E660),($E660*(1-$D$627))*$D660),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C660,MIN(-(SUM($F660:AI660)-$E660),($E660*(1-$D$627))*$D660),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C660,MIN(-(SUM($F660:AJ660)-$E660),($E660*(1-$D$627))*$D660),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C660,MIN(-(SUM($F660:AK660)-$E660),($E660*(1-$D$627))*$D660),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C660,MIN(-(SUM($F660:AL660)-$E660),($E660*(1-$D$627))*$D660),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C660,MIN(-(SUM($F660:AM660)-$E660),($E660*(1-$D$627))*$D660),0)*AN$623","v":0}]
[null,null,32,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E661*D627","v":0},{"$f":"IF(G$625>=$C661,MIN(-(SUM(F661:$F661)-$E661),($E661*(1-$D$627))*$D661),0)*G$623","v":0},{"$f":"IF(H$625>=$C661,MIN(-(SUM($F661:G661)-$E661),($E661*(1-$D$627))*$D661),0)*H$623","v":0},{"$f":"IF(I$625>=$C661,MIN(-(SUM($F661:H661)-$E661),($E661*(1-$D$627))*$D661),0)*I$623","v":0},{"$f":"IF(J$625>=$C661,MIN(-(SUM($F661:I661)-$E661),($E661*(1-$D$627))*$D661),0)*J$623","v":0},{"$f":"IF(K$625>=$C661,MIN(-(SUM($F661:J661)-$E661),($E661*(1-$D$627))*$D661),0)*K$623","v":0},{"$f":"IF(L$625>=$C661,MIN(-(SUM($F661:K661)-$E661),($E661*(1-$D$627))*$D661),0)*L$623","v":0},{"$f":"IF(M$625>=$C661,MIN(-(SUM($F661:L661)-$E661),($E661*(1-$D$627))*$D661),0)*M$623","v":0},{"$f":"IF(N$625>=$C661,MIN(-(SUM($F661:M661)-$E661),($E661*(1-$D$627))*$D661),0)*N$623","v":0},{"$f":"IF(O$625>=$C661,MIN(-(SUM($F661:N661)-$E661),($E661*(1-$D$627))*$D661),0)*O$623","v":0},{"$f":"IF(P$625>=$C661,MIN(-(SUM($F661:O661)-$E661),($E661*(1-$D$627))*$D661),0)*P$623","v":0},{"$f":"IF(Q$625>=$C661,MIN(-(SUM($F661:P661)-$E661),($E661*(1-$D$627))*$D661),0)*Q$623","v":0},{"$f":"IF(R$625>=$C661,MIN(-(SUM($F661:Q661)-$E661),($E661*(1-$D$627))*$D661),0)*R$623","v":0},{"$f":"IF(S$625>=$C661,MIN(-(SUM($F661:R661)-$E661),($E661*(1-$D$627))*$D661),0)*S$623","v":0},{"$f":"IF(T$625>=$C661,MIN(-(SUM($F661:S661)-$E661),($E661*(1-$D$627))*$D661),0)*T$623","v":0},{"$f":"IF(U$625>=$C661,MIN(-(SUM($F661:T661)-$E661),($E661*(1-$D$627))*$D661),0)*U$623","v":0},{"$f":"IF(V$625>=$C661,MIN(-(SUM($F661:U661)-$E661),($E661*(1-$D$627))*$D661),0)*V$623","v":0},{"$f":"IF(W$625>=$C661,MIN(-(SUM($F661:V661)-$E661),($E661*(1-$D$627))*$D661),0)*W$623","v":0},{"$f":"IF(X$625>=$C661,MIN(-(SUM($F661:W661)-$E661),($E661*(1-$D$627))*$D661),0)*X$623","v":0},{"$f":"IF(Y$625>=$C661,MIN(-(SUM($F661:X661)-$E661),($E661*(1-$D$627))*$D661),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C661,MIN(-(SUM($F661:Y661)-$E661),($E661*(1-$D$627))*$D661),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C661,MIN(-(SUM($F661:Z661)-$E661),($E661*(1-$D$627))*$D661),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C661,MIN(-(SUM($F661:AA661)-$E661),($E661*(1-$D$627))*$D661),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C661,MIN(-(SUM($F661:AB661)-$E661),($E661*(1-$D$627))*$D661),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C661,MIN(-(SUM($F661:AC661)-$E661),($E661*(1-$D$627))*$D661),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C661,MIN(-(SUM($F661:AD661)-$E661),($E661*(1-$D$627))*$D661),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C661,MIN(-(SUM($F661:AE661)-$E661),($E661*(1-$D$627))*$D661),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C661,MIN(-(SUM($F661:AF661)-$E661),($E661*(1-$D$627))*$D661),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C661,MIN(-(SUM($F661:AG661)-$E661),($E661*(1-$D$627))*$D661),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C661,MIN(-(SUM($F661:AH661)-$E661),($E661*(1-$D$627))*$D661),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C661,MIN(-(SUM($F661:AI661)-$E661),($E661*(1-$D$627))*$D661),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C661,MIN(-(SUM($F661:AJ661)-$E661),($E661*(1-$D$627))*$D661),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C661,MIN(-(SUM($F661:AK661)-$E661),($E661*(1-$D$627))*$D661),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C661,MIN(-(SUM($F661:AL661)-$E661),($E661*(1-$D$627))*$D661),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C661,MIN(-(SUM($F661:AM661)-$E661),($E661*(1-$D$627))*$D661),0)*AN$623","v":0}]
[null,null,33,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E662*D627","v":0},{"$f":"IF(G$625>=$C662,MIN(-(SUM(F662:$F662)-$E662),($E662*(1-$D$627))*$D662),0)*G$623","v":0},{"$f":"IF(H$625>=$C662,MIN(-(SUM($F662:G662)-$E662),($E662*(1-$D$627))*$D662),0)*H$623","v":0},{"$f":"IF(I$625>=$C662,MIN(-(SUM($F662:H662)-$E662),($E662*(1-$D$627))*$D662),0)*I$623","v":0},{"$f":"IF(J$625>=$C662,MIN(-(SUM($F662:I662)-$E662),($E662*(1-$D$627))*$D662),0)*J$623","v":0},{"$f":"IF(K$625>=$C662,MIN(-(SUM($F662:J662)-$E662),($E662*(1-$D$627))*$D662),0)*K$623","v":0},{"$f":"IF(L$625>=$C662,MIN(-(SUM($F662:K662)-$E662),($E662*(1-$D$627))*$D662),0)*L$623","v":0},{"$f":"IF(M$625>=$C662,MIN(-(SUM($F662:L662)-$E662),($E662*(1-$D$627))*$D662),0)*M$623","v":0},{"$f":"IF(N$625>=$C662,MIN(-(SUM($F662:M662)-$E662),($E662*(1-$D$627))*$D662),0)*N$623","v":0},{"$f":"IF(O$625>=$C662,MIN(-(SUM($F662:N662)-$E662),($E662*(1-$D$627))*$D662),0)*O$623","v":0},{"$f":"IF(P$625>=$C662,MIN(-(SUM($F662:O662)-$E662),($E662*(1-$D$627))*$D662),0)*P$623","v":0},{"$f":"IF(Q$625>=$C662,MIN(-(SUM($F662:P662)-$E662),($E662*(1-$D$627))*$D662),0)*Q$623","v":0},{"$f":"IF(R$625>=$C662,MIN(-(SUM($F662:Q662)-$E662),($E662*(1-$D$627))*$D662),0)*R$623","v":0},{"$f":"IF(S$625>=$C662,MIN(-(SUM($F662:R662)-$E662),($E662*(1-$D$627))*$D662),0)*S$623","v":0},{"$f":"IF(T$625>=$C662,MIN(-(SUM($F662:S662)-$E662),($E662*(1-$D$627))*$D662),0)*T$623","v":0},{"$f":"IF(U$625>=$C662,MIN(-(SUM($F662:T662)-$E662),($E662*(1-$D$627))*$D662),0)*U$623","v":0},{"$f":"IF(V$625>=$C662,MIN(-(SUM($F662:U662)-$E662),($E662*(1-$D$627))*$D662),0)*V$623","v":0},{"$f":"IF(W$625>=$C662,MIN(-(SUM($F662:V662)-$E662),($E662*(1-$D$627))*$D662),0)*W$623","v":0},{"$f":"IF(X$625>=$C662,MIN(-(SUM($F662:W662)-$E662),($E662*(1-$D$627))*$D662),0)*X$623","v":0},{"$f":"IF(Y$625>=$C662,MIN(-(SUM($F662:X662)-$E662),($E662*(1-$D$627))*$D662),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C662,MIN(-(SUM($F662:Y662)-$E662),($E662*(1-$D$627))*$D662),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C662,MIN(-(SUM($F662:Z662)-$E662),($E662*(1-$D$627))*$D662),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C662,MIN(-(SUM($F662:AA662)-$E662),($E662*(1-$D$627))*$D662),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C662,MIN(-(SUM($F662:AB662)-$E662),($E662*(1-$D$627))*$D662),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C662,MIN(-(SUM($F662:AC662)-$E662),($E662*(1-$D$627))*$D662),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C662,MIN(-(SUM($F662:AD662)-$E662),($E662*(1-$D$627))*$D662),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C662,MIN(-(SUM($F662:AE662)-$E662),($E662*(1-$D$627))*$D662),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C662,MIN(-(SUM($F662:AF662)-$E662),($E662*(1-$D$627))*$D662),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C662,MIN(-(SUM($F662:AG662)-$E662),($E662*(1-$D$627))*$D662),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C662,MIN(-(SUM($F662:AH662)-$E662),($E662*(1-$D$627))*$D662),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C662,MIN(-(SUM($F662:AI662)-$E662),($E662*(1-$D$627))*$D662),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C662,MIN(-(SUM($F662:AJ662)-$E662),($E662*(1-$D$627))*$D662),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C662,MIN(-(SUM($F662:AK662)-$E662),($E662*(1-$D$627))*$D662),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C662,MIN(-(SUM($F662:AL662)-$E662),($E662*(1-$D$627))*$D662),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C662,MIN(-(SUM($F662:AM662)-$E662),($E662*(1-$D$627))*$D662),0)*AN$623","v":0}]
[null,null,34,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E663*D627","v":0},{"$f":"IF(G$625>=$C663,MIN(-(SUM(F663:$F663)-$E663),($E663*(1-$D$627))*$D663),0)*G$623","v":0},{"$f":"IF(H$625>=$C663,MIN(-(SUM($F663:G663)-$E663),($E663*(1-$D$627))*$D663),0)*H$623","v":0},{"$f":"IF(I$625>=$C663,MIN(-(SUM($F663:H663)-$E663),($E663*(1-$D$627))*$D663),0)*I$623","v":0},{"$f":"IF(J$625>=$C663,MIN(-(SUM($F663:I663)-$E663),($E663*(1-$D$627))*$D663),0)*J$623","v":0},{"$f":"IF(K$625>=$C663,MIN(-(SUM($F663:J663)-$E663),($E663*(1-$D$627))*$D663),0)*K$623","v":0},{"$f":"IF(L$625>=$C663,MIN(-(SUM($F663:K663)-$E663),($E663*(1-$D$627))*$D663),0)*L$623","v":0},{"$f":"IF(M$625>=$C663,MIN(-(SUM($F663:L663)-$E663),($E663*(1-$D$627))*$D663),0)*M$623","v":0},{"$f":"IF(N$625>=$C663,MIN(-(SUM($F663:M663)-$E663),($E663*(1-$D$627))*$D663),0)*N$623","v":0},{"$f":"IF(O$625>=$C663,MIN(-(SUM($F663:N663)-$E663),($E663*(1-$D$627))*$D663),0)*O$623","v":0},{"$f":"IF(P$625>=$C663,MIN(-(SUM($F663:O663)-$E663),($E663*(1-$D$627))*$D663),0)*P$623","v":0},{"$f":"IF(Q$625>=$C663,MIN(-(SUM($F663:P663)-$E663),($E663*(1-$D$627))*$D663),0)*Q$623","v":0},{"$f":"IF(R$625>=$C663,MIN(-(SUM($F663:Q663)-$E663),($E663*(1-$D$627))*$D663),0)*R$623","v":0},{"$f":"IF(S$625>=$C663,MIN(-(SUM($F663:R663)-$E663),($E663*(1-$D$627))*$D663),0)*S$623","v":0},{"$f":"IF(T$625>=$C663,MIN(-(SUM($F663:S663)-$E663),($E663*(1-$D$627))*$D663),0)*T$623","v":0},{"$f":"IF(U$625>=$C663,MIN(-(SUM($F663:T663)-$E663),($E663*(1-$D$627))*$D663),0)*U$623","v":0},{"$f":"IF(V$625>=$C663,MIN(-(SUM($F663:U663)-$E663),($E663*(1-$D$627))*$D663),0)*V$623","v":0},{"$f":"IF(W$625>=$C663,MIN(-(SUM($F663:V663)-$E663),($E663*(1-$D$627))*$D663),0)*W$623","v":0},{"$f":"IF(X$625>=$C663,MIN(-(SUM($F663:W663)-$E663),($E663*(1-$D$627))*$D663),0)*X$623","v":0},{"$f":"IF(Y$625>=$C663,MIN(-(SUM($F663:X663)-$E663),($E663*(1-$D$627))*$D663),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C663,MIN(-(SUM($F663:Y663)-$E663),($E663*(1-$D$627))*$D663),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C663,MIN(-(SUM($F663:Z663)-$E663),($E663*(1-$D$627))*$D663),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C663,MIN(-(SUM($F663:AA663)-$E663),($E663*(1-$D$627))*$D663),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C663,MIN(-(SUM($F663:AB663)-$E663),($E663*(1-$D$627))*$D663),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C663,MIN(-(SUM($F663:AC663)-$E663),($E663*(1-$D$627))*$D663),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C663,MIN(-(SUM($F663:AD663)-$E663),($E663*(1-$D$627))*$D663),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C663,MIN(-(SUM($F663:AE663)-$E663),($E663*(1-$D$627))*$D663),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C663,MIN(-(SUM($F663:AF663)-$E663),($E663*(1-$D$627))*$D663),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C663,MIN(-(SUM($F663:AG663)-$E663),($E663*(1-$D$627))*$D663),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C663,MIN(-(SUM($F663:AH663)-$E663),($E663*(1-$D$627))*$D663),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C663,MIN(-(SUM($F663:AI663)-$E663),($E663*(1-$D$627))*$D663),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C663,MIN(-(SUM($F663:AJ663)-$E663),($E663*(1-$D$627))*$D663),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C663,MIN(-(SUM($F663:AK663)-$E663),($E663*(1-$D$627))*$D663),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C663,MIN(-(SUM($F663:AL663)-$E663),($E663*(1-$D$627))*$D663),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C663,MIN(-(SUM($F663:AM663)-$E663),($E663*(1-$D$627))*$D663),0)*AN$623","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G630:G663)","v":3.2828105000000001},{"$f":"SUM(H630:H663)","v":5.2312310000000002},{"$f":"SUM(I630:I663)","v":196.10310222300001},{"$f":"SUM(J630:J663)","v":196.10342272299999},{"$f":"SUM(K630:K663)","v":198.05216372300001},{"$f":"SUM(L630:L663)","v":198.05216372300001},{"$f":"SUM(M630:M663)","v":198.05248422299999},{"$f":"SUM(N630:N663)","v":199.38312522300001},{"$f":"SUM(O630:O663)","v":199.38312522300001},{"$f":"SUM(P630:P663)","v":199.38344572299999},{"$f":"SUM(Q630:Q663)","v":196.49089622299999},{"$f":"SUM(R630:R663)","v":194.93209572299997},{"$f":"SUM(S630:S663)","v":4.0605450000000003},{"$f":"SUM(T630:T663)","v":4.0608655000000002},{"$f":"SUM(U630:U663)","v":3.8317445000000037},{"$f":"SUM(V630:V663)","v":3.8320650000000001},{"$f":"SUM(W630:W663)","v":3.8323855},{"$f":"SUM(X630:X663)","v":2.5017445},{"$f":"SUM(Y630:Y663)","v":2.502065},{"$f":"SUM(Z630:Z663)","v":2.502385499999999},{"$f":"SUM(AA630:AA663)","v":2.5017445},{"$f":"SUM(AB630:AB663)","v":3.8320650000000005},{"$f":"SUM(AC630:AC663)","v":3.8323855},{"$f":"SUM(AD630:AD663)","v":3.831744499999997},{"$f":"SUM(AE630:AE663)","v":2.502065},{"$f":"SUM(AF630:AF663)","v":2.5023854999999999},{"$f":"SUM(AG630:AG663)","v":2.5017445},{"$f":"SUM(AH630:AH663)","v":2.502065},{"$f":"SUM(AI630:AI663)","v":3.8323855},{"$f":"SUM(AJ630:AJ663)","v":3.8317445000000001},{"$f":"SUM(AK630:AK663)","v":0},{"$f":"SUM(AL630:AL663)","v":0},{"$f":"SUM(AM630:AM663)","v":0},{"$f":"SUM(AN630:AN663)","v":0}]
[]
[]
[]
[]
[null,null,"Imobilizado indivisíveis"]
[]
[null,null,"Estudos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado estudos divisível (b/f)",null,"$ 000s",null,{"$f":"F678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Estudos",null,"$ 000s",{"$f":"SUM(G676:AN676)","v":0},{"$f":"G437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G677:AN677)","v":0},{"$f":"-G723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado estudos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G675:G677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!$E$263","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX","Res."]
[null,null,{"$f":"TRANSPOSE(G684:AN684)","v":1},{"$f":"Inputs!$D$263","v":0.1},{"$f":"TRANSPOSE(G676:AN676)","v":0},{"$f":"E689*D686","v":0},{"$f":"IF(G$459>=$C689,MIN(-(SUM(F689:$F689)-$E689),($E689*(1-$D$461))*$D689),0)*G$457","v":0},{"$f":"IF(H$459>=$C689,MIN(-(SUM($F689:G689)-$E689),($E689*(1-$D$461))*$D689),0)*H$457","v":0},{"$f":"IF(I$459>=$C689,MIN(-(SUM($F689:H689)-$E689),($E689*(1-$D$461))*$D689),0)*I$457","v":0},{"$f":"IF(J$459>=$C689,MIN(-(SUM($F689:I689)-$E689),($E689*(1-$D$461))*$D689),0)*J$457","v":0},{"$f":"IF(K$459>=$C689,MIN(-(SUM($F689:J689)-$E689),($E689*(1-$D$461))*$D689),0)*K$457","v":0},{"$f":"IF(L$459>=$C689,MIN(-(SUM($F689:K689)-$E689),($E689*(1-$D$461))*$D689),0)*L$457","v":0},{"$f":"IF(M$459>=$C689,MIN(-(SUM($F689:L689)-$E689),($E689*(1-$D$461))*$D689),0)*M$457","v":0},{"$f":"IF(N$459>=$C689,MIN(-(SUM($F689:M689)-$E689),($E689*(1-$D$461))*$D689),0)*N$457","v":0},{"$f":"IF(O$459>=$C689,MIN(-(SUM($F689:N689)-$E689),($E689*(1-$D$461))*$D689),0)*O$457","v":0},{"$f":"IF(P$459>=$C689,MIN(-(SUM($F689:O689)-$E689),($E689*(1-$D$461))*$D689),0)*P$457","v":0},{"$f":"IF(Q$459>=$C689,MIN(-(SUM($F689:P689)-$E689),($E689*(1-$D$461))*$D689),0)*Q$457","v":0},{"$f":"IF(R$459>=$C689,MIN(-(SUM($F689:Q689)-$E689),($E689*(1-$D$461))*$D689),0)*R$457","v":0},{"$f":"IF(S$459>=$C689,MIN(-(SUM($F689:R689)-$E689),($E689*(1-$D$461))*$D689),0)*S$457","v":0},{"$f":"IF(T$459>=$C689,MIN(-(SUM($F689:S689)-$E689),($E689*(1-$D$461))*$D689),0)*T$457","v":0},{"$f":"IF(U$459>=$C689,MIN(-(SUM($F689:T689)-$E689),($E689*(1-$D$461))*$D689),0)*U$457","v":0},{"$f":"IF(V$459>=$C689,MIN(-(SUM($F689:U689)-$E689),($E689*(1-$D$461))*$D689),0)*V$457","v":0},{"$f":"IF(W$459>=$C689,MIN(-(SUM($F689:V689)-$E689),($E689*(1-$D$461))*$D689),0)*W$457","v":0},{"$f":"IF(X$459>=$C689,MIN(-(SUM($F689:W689)-$E689),($E689*(1-$D$461))*$D689),0)*X$457","v":0},{"$f":"IF(Y$459>=$C689,MIN(-(SUM($F689:X689)-$E689),($E689*(1-$D$461))*$D689),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C689,MIN(-(SUM($F689:Y689)-$E689),($E689*(1-$D$461))*$D689),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C689,MIN(-(SUM($F689:Z689)-$E689),($E689*(1-$D$461))*$D689),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C689,MIN(-(SUM($F689:AA689)-$E689),($E689*(1-$D$461))*$D689),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C689,MIN(-(SUM($F689:AB689)-$E689),($E689*(1-$D$461))*$D689),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C689,MIN(-(SUM($F689:AC689)-$E689),($E689*(1-$D$461))*$D689),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C689,MIN(-(SUM($F689:AD689)-$E689),($E689*(1-$D$461))*$D689),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C689,MIN(-(SUM($F689:AE689)-$E689),($E689*(1-$D$461))*$D689),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C689,MIN(-(SUM($F689:AF689)-$E689),($E689*(1-$D$461))*$D689),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C689,MIN(-(SUM($F689:AG689)-$E689),($E689*(1-$D$461))*$D689),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C689,MIN(-(SUM($F689:AH689)-$E689),($E689*(1-$D$461))*$D689),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C689,MIN(-(SUM($F689:AI689)-$E689),($E689*(1-$D$461))*$D689),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C689,MIN(-(SUM($F689:AJ689)-$E689),($E689*(1-$D$461))*$D689),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C689,MIN(-(SUM($F689:AK689)-$E689),($E689*(1-$D$461))*$D689),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C689,MIN(-(SUM($F689:AL689)-$E689),($E689*(1-$D$461))*$D689),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C689,MIN(-(SUM($F689:AM689)-$E689),($E689*(1-$D$461))*$D689),0)*AN$457","v":0}]
[null,null,2,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E690*D686","v":0},{"$f":"IF(G$459>=$C690,MIN(-(SUM(F690:$F690)-$E690),($E690*(1-$D$461))*$D690),0)*G$457","v":0},{"$f":"IF(H$459>=$C690,MIN(-(SUM($F690:G690)-$E690),($E690*(1-$D$461))*$D690),0)*H$457","v":0},{"$f":"IF(I$459>=$C690,MIN(-(SUM($F690:H690)-$E690),($E690*(1-$D$461))*$D690),0)*I$457","v":0},{"$f":"IF(J$459>=$C690,MIN(-(SUM($F690:I690)-$E690),($E690*(1-$D$461))*$D690),0)*J$457","v":0},{"$f":"IF(K$459>=$C690,MIN(-(SUM($F690:J690)-$E690),($E690*(1-$D$461))*$D690),0)*K$457","v":0},{"$f":"IF(L$459>=$C690,MIN(-(SUM($F690:K690)-$E690),($E690*(1-$D$461))*$D690),0)*L$457","v":0},{"$f":"IF(M$459>=$C690,MIN(-(SUM($F690:L690)-$E690),($E690*(1-$D$461))*$D690),0)*M$457","v":0},{"$f":"IF(N$459>=$C690,MIN(-(SUM($F690:M690)-$E690),($E690*(1-$D$461))*$D690),0)*N$457","v":0},{"$f":"IF(O$459>=$C690,MIN(-(SUM($F690:N690)-$E690),($E690*(1-$D$461))*$D690),0)*O$457","v":0},{"$f":"IF(P$459>=$C690,MIN(-(SUM($F690:O690)-$E690),($E690*(1-$D$461))*$D690),0)*P$457","v":0},{"$f":"IF(Q$459>=$C690,MIN(-(SUM($F690:P690)-$E690),($E690*(1-$D$461))*$D690),0)*Q$457","v":0},{"$f":"IF(R$459>=$C690,MIN(-(SUM($F690:Q690)-$E690),($E690*(1-$D$461))*$D690),0)*R$457","v":0},{"$f":"IF(S$459>=$C690,MIN(-(SUM($F690:R690)-$E690),($E690*(1-$D$461))*$D690),0)*S$457","v":0},{"$f":"IF(T$459>=$C690,MIN(-(SUM($F690:S690)-$E690),($E690*(1-$D$461))*$D690),0)*T$457","v":0},{"$f":"IF(U$459>=$C690,MIN(-(SUM($F690:T690)-$E690),($E690*(1-$D$461))*$D690),0)*U$457","v":0},{"$f":"IF(V$459>=$C690,MIN(-(SUM($F690:U690)-$E690),($E690*(1-$D$461))*$D690),0)*V$457","v":0},{"$f":"IF(W$459>=$C690,MIN(-(SUM($F690:V690)-$E690),($E690*(1-$D$461))*$D690),0)*W$457","v":0},{"$f":"IF(X$459>=$C690,MIN(-(SUM($F690:W690)-$E690),($E690*(1-$D$461))*$D690),0)*X$457","v":0},{"$f":"IF(Y$459>=$C690,MIN(-(SUM($F690:X690)-$E690),($E690*(1-$D$461))*$D690),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C690,MIN(-(SUM($F690:Y690)-$E690),($E690*(1-$D$461))*$D690),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C690,MIN(-(SUM($F690:Z690)-$E690),($E690*(1-$D$461))*$D690),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C690,MIN(-(SUM($F690:AA690)-$E690),($E690*(1-$D$461))*$D690),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C690,MIN(-(SUM($F690:AB690)-$E690),($E690*(1-$D$461))*$D690),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C690,MIN(-(SUM($F690:AC690)-$E690),($E690*(1-$D$461))*$D690),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C690,MIN(-(SUM($F690:AD690)-$E690),($E690*(1-$D$461))*$D690),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C690,MIN(-(SUM($F690:AE690)-$E690),($E690*(1-$D$461))*$D690),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C690,MIN(-(SUM($F690:AF690)-$E690),($E690*(1-$D$461))*$D690),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C690,MIN(-(SUM($F690:AG690)-$E690),($E690*(1-$D$461))*$D690),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C690,MIN(-(SUM($F690:AH690)-$E690),($E690*(1-$D$461))*$D690),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C690,MIN(-(SUM($F690:AI690)-$E690),($E690*(1-$D$461))*$D690),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C690,MIN(-(SUM($F690:AJ690)-$E690),($E690*(1-$D$461))*$D690),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C690,MIN(-(SUM($F690:AK690)-$E690),($E690*(1-$D$461))*$D690),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C690,MIN(-(SUM($F690:AL690)-$E690),($E690*(1-$D$461))*$D690),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C690,MIN(-(SUM($F690:AM690)-$E690),($E690*(1-$D$461))*$D690),0)*AN$457","v":0}]
[null,null,3,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E691*D686","v":0},{"$f":"IF(G$459>=$C691,MIN(-(SUM(F691:$F691)-$E691),($E691*(1-$D$461))*$D691),0)*G$457","v":0},{"$f":"IF(H$459>=$C691,MIN(-(SUM($F691:G691)-$E691),($E691*(1-$D$461))*$D691),0)*H$457","v":0},{"$f":"IF(I$459>=$C691,MIN(-(SUM($F691:H691)-$E691),($E691*(1-$D$461))*$D691),0)*I$457","v":0},{"$f":"IF(J$459>=$C691,MIN(-(SUM($F691:I691)-$E691),($E691*(1-$D$461))*$D691),0)*J$457","v":0},{"$f":"IF(K$459>=$C691,MIN(-(SUM($F691:J691)-$E691),($E691*(1-$D$461))*$D691),0)*K$457","v":0},{"$f":"IF(L$459>=$C691,MIN(-(SUM($F691:K691)-$E691),($E691*(1-$D$461))*$D691),0)*L$457","v":0},{"$f":"IF(M$459>=$C691,MIN(-(SUM($F691:L691)-$E691),($E691*(1-$D$461))*$D691),0)*M$457","v":0},{"$f":"IF(N$459>=$C691,MIN(-(SUM($F691:M691)-$E691),($E691*(1-$D$461))*$D691),0)*N$457","v":0},{"$f":"IF(O$459>=$C691,MIN(-(SUM($F691:N691)-$E691),($E691*(1-$D$461))*$D691),0)*O$457","v":0},{"$f":"IF(P$459>=$C691,MIN(-(SUM($F691:O691)-$E691),($E691*(1-$D$461))*$D691),0)*P$457","v":0},{"$f":"IF(Q$459>=$C691,MIN(-(SUM($F691:P691)-$E691),($E691*(1-$D$461))*$D691),0)*Q$457","v":0},{"$f":"IF(R$459>=$C691,MIN(-(SUM($F691:Q691)-$E691),($E691*(1-$D$461))*$D691),0)*R$457","v":0},{"$f":"IF(S$459>=$C691,MIN(-(SUM($F691:R691)-$E691),($E691*(1-$D$461))*$D691),0)*S$457","v":0},{"$f":"IF(T$459>=$C691,MIN(-(SUM($F691:S691)-$E691),($E691*(1-$D$461))*$D691),0)*T$457","v":0},{"$f":"IF(U$459>=$C691,MIN(-(SUM($F691:T691)-$E691),($E691*(1-$D$461))*$D691),0)*U$457","v":0},{"$f":"IF(V$459>=$C691,MIN(-(SUM($F691:U691)-$E691),($E691*(1-$D$461))*$D691),0)*V$457","v":0},{"$f":"IF(W$459>=$C691,MIN(-(SUM($F691:V691)-$E691),($E691*(1-$D$461))*$D691),0)*W$457","v":0},{"$f":"IF(X$459>=$C691,MIN(-(SUM($F691:W691)-$E691),($E691*(1-$D$461))*$D691),0)*X$457","v":0},{"$f":"IF(Y$459>=$C691,MIN(-(SUM($F691:X691)-$E691),($E691*(1-$D$461))*$D691),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C691,MIN(-(SUM($F691:Y691)-$E691),($E691*(1-$D$461))*$D691),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C691,MIN(-(SUM($F691:Z691)-$E691),($E691*(1-$D$461))*$D691),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C691,MIN(-(SUM($F691:AA691)-$E691),($E691*(1-$D$461))*$D691),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C691,MIN(-(SUM($F691:AB691)-$E691),($E691*(1-$D$461))*$D691),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C691,MIN(-(SUM($F691:AC691)-$E691),($E691*(1-$D$461))*$D691),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C691,MIN(-(SUM($F691:AD691)-$E691),($E691*(1-$D$461))*$D691),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C691,MIN(-(SUM($F691:AE691)-$E691),($E691*(1-$D$461))*$D691),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C691,MIN(-(SUM($F691:AF691)-$E691),($E691*(1-$D$461))*$D691),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C691,MIN(-(SUM($F691:AG691)-$E691),($E691*(1-$D$461))*$D691),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C691,MIN(-(SUM($F691:AH691)-$E691),($E691*(1-$D$461))*$D691),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C691,MIN(-(SUM($F691:AI691)-$E691),($E691*(1-$D$461))*$D691),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C691,MIN(-(SUM($F691:AJ691)-$E691),($E691*(1-$D$461))*$D691),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C691,MIN(-(SUM($F691:AK691)-$E691),($E691*(1-$D$461))*$D691),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C691,MIN(-(SUM($F691:AL691)-$E691),($E691*(1-$D$461))*$D691),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C691,MIN(-(SUM($F691:AM691)-$E691),($E691*(1-$D$461))*$D691),0)*AN$457","v":0}]
[null,null,4,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E692*D686","v":0},{"$f":"IF(G$459>=$C692,MIN(-(SUM(F692:$F692)-$E692),($E692*(1-$D$461))*$D692),0)*G$457","v":0},{"$f":"IF(H$459>=$C692,MIN(-(SUM($F692:G692)-$E692),($E692*(1-$D$461))*$D692),0)*H$457","v":0},{"$f":"IF(I$459>=$C692,MIN(-(SUM($F692:H692)-$E692),($E692*(1-$D$461))*$D692),0)*I$457","v":0},{"$f":"IF(J$459>=$C692,MIN(-(SUM($F692:I692)-$E692),($E692*(1-$D$461))*$D692),0)*J$457","v":0},{"$f":"IF(K$459>=$C692,MIN(-(SUM($F692:J692)-$E692),($E692*(1-$D$461))*$D692),0)*K$457","v":0},{"$f":"IF(L$459>=$C692,MIN(-(SUM($F692:K692)-$E692),($E692*(1-$D$461))*$D692),0)*L$457","v":0},{"$f":"IF(M$459>=$C692,MIN(-(SUM($F692:L692)-$E692),($E692*(1-$D$461))*$D692),0)*M$457","v":0},{"$f":"IF(N$459>=$C692,MIN(-(SUM($F692:M692)-$E692),($E692*(1-$D$461))*$D692),0)*N$457","v":0},{"$f":"IF(O$459>=$C692,MIN(-(SUM($F692:N692)-$E692),($E692*(1-$D$461))*$D692),0)*O$457","v":0},{"$f":"IF(P$459>=$C692,MIN(-(SUM($F692:O692)-$E692),($E692*(1-$D$461))*$D692),0)*P$457","v":0},{"$f":"IF(Q$459>=$C692,MIN(-(SUM($F692:P692)-$E692),($E692*(1-$D$461))*$D692),0)*Q$457","v":0},{"$f":"IF(R$459>=$C692,MIN(-(SUM($F692:Q692)-$E692),($E692*(1-$D$461))*$D692),0)*R$457","v":0},{"$f":"IF(S$459>=$C692,MIN(-(SUM($F692:R692)-$E692),($E692*(1-$D$461))*$D692),0)*S$457","v":0},{"$f":"IF(T$459>=$C692,MIN(-(SUM($F692:S692)-$E692),($E692*(1-$D$461))*$D692),0)*T$457","v":0},{"$f":"IF(U$459>=$C692,MIN(-(SUM($F692:T692)-$E692),($E692*(1-$D$461))*$D692),0)*U$457","v":0},{"$f":"IF(V$459>=$C692,MIN(-(SUM($F692:U692)-$E692),($E692*(1-$D$461))*$D692),0)*V$457","v":0},{"$f":"IF(W$459>=$C692,MIN(-(SUM($F692:V692)-$E692),($E692*(1-$D$461))*$D692),0)*W$457","v":0},{"$f":"IF(X$459>=$C692,MIN(-(SUM($F692:W692)-$E692),($E692*(1-$D$461))*$D692),0)*X$457","v":0},{"$f":"IF(Y$459>=$C692,MIN(-(SUM($F692:X692)-$E692),($E692*(1-$D$461))*$D692),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C692,MIN(-(SUM($F692:Y692)-$E692),($E692*(1-$D$461))*$D692),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C692,MIN(-(SUM($F692:Z692)-$E692),($E692*(1-$D$461))*$D692),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C692,MIN(-(SUM($F692:AA692)-$E692),($E692*(1-$D$461))*$D692),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C692,MIN(-(SUM($F692:AB692)-$E692),($E692*(1-$D$461))*$D692),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C692,MIN(-(SUM($F692:AC692)-$E692),($E692*(1-$D$461))*$D692),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C692,MIN(-(SUM($F692:AD692)-$E692),($E692*(1-$D$461))*$D692),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C692,MIN(-(SUM($F692:AE692)-$E692),($E692*(1-$D$461))*$D692),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C692,MIN(-(SUM($F692:AF692)-$E692),($E692*(1-$D$461))*$D692),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C692,MIN(-(SUM($F692:AG692)-$E692),($E692*(1-$D$461))*$D692),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C692,MIN(-(SUM($F692:AH692)-$E692),($E692*(1-$D$461))*$D692),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C692,MIN(-(SUM($F692:AI692)-$E692),($E692*(1-$D$461))*$D692),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C692,MIN(-(SUM($F692:AJ692)-$E692),($E692*(1-$D$461))*$D692),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C692,MIN(-(SUM($F692:AK692)-$E692),($E692*(1-$D$461))*$D692),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C692,MIN(-(SUM($F692:AL692)-$E692),($E692*(1-$D$461))*$D692),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C692,MIN(-(SUM($F692:AM692)-$E692),($E692*(1-$D$461))*$D692),0)*AN$457","v":0}]
[null,null,5,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E693*D686","v":0},{"$f":"IF(G$459>=$C693,MIN(-(SUM(F693:$F693)-$E693),($E693*(1-$D$461))*$D693),0)*G$457","v":0},{"$f":"IF(H$459>=$C693,MIN(-(SUM($F693:G693)-$E693),($E693*(1-$D$461))*$D693),0)*H$457","v":0},{"$f":"IF(I$459>=$C693,MIN(-(SUM($F693:H693)-$E693),($E693*(1-$D$461))*$D693),0)*I$457","v":0},{"$f":"IF(J$459>=$C693,MIN(-(SUM($F693:I693)-$E693),($E693*(1-$D$461))*$D693),0)*J$457","v":0},{"$f":"IF(K$459>=$C693,MIN(-(SUM($F693:J693)-$E693),($E693*(1-$D$461))*$D693),0)*K$457","v":0},{"$f":"IF(L$459>=$C693,MIN(-(SUM($F693:K693)-$E693),($E693*(1-$D$461))*$D693),0)*L$457","v":0},{"$f":"IF(M$459>=$C693,MIN(-(SUM($F693:L693)-$E693),($E693*(1-$D$461))*$D693),0)*M$457","v":0},{"$f":"IF(N$459>=$C693,MIN(-(SUM($F693:M693)-$E693),($E693*(1-$D$461))*$D693),0)*N$457","v":0},{"$f":"IF(O$459>=$C693,MIN(-(SUM($F693:N693)-$E693),($E693*(1-$D$461))*$D693),0)*O$457","v":0},{"$f":"IF(P$459>=$C693,MIN(-(SUM($F693:O693)-$E693),($E693*(1-$D$461))*$D693),0)*P$457","v":0},{"$f":"IF(Q$459>=$C693,MIN(-(SUM($F693:P693)-$E693),($E693*(1-$D$461))*$D693),0)*Q$457","v":0},{"$f":"IF(R$459>=$C693,MIN(-(SUM($F693:Q693)-$E693),($E693*(1-$D$461))*$D693),0)*R$457","v":0},{"$f":"IF(S$459>=$C693,MIN(-(SUM($F693:R693)-$E693),($E693*(1-$D$461))*$D693),0)*S$457","v":0},{"$f":"IF(T$459>=$C693,MIN(-(SUM($F693:S693)-$E693),($E693*(1-$D$461))*$D693),0)*T$457","v":0},{"$f":"IF(U$459>=$C693,MIN(-(SUM($F693:T693)-$E693),($E693*(1-$D$461))*$D693),0)*U$457","v":0},{"$f":"IF(V$459>=$C693,MIN(-(SUM($F693:U693)-$E693),($E693*(1-$D$461))*$D693),0)*V$457","v":0},{"$f":"IF(W$459>=$C693,MIN(-(SUM($F693:V693)-$E693),($E693*(1-$D$461))*$D693),0)*W$457","v":0},{"$f":"IF(X$459>=$C693,MIN(-(SUM($F693:W693)-$E693),($E693*(1-$D$461))*$D693),0)*X$457","v":0},{"$f":"IF(Y$459>=$C693,MIN(-(SUM($F693:X693)-$E693),($E693*(1-$D$461))*$D693),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C693,MIN(-(SUM($F693:Y693)-$E693),($E693*(1-$D$461))*$D693),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C693,MIN(-(SUM($F693:Z693)-$E693),($E693*(1-$D$461))*$D693),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C693,MIN(-(SUM($F693:AA693)-$E693),($E693*(1-$D$461))*$D693),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C693,MIN(-(SUM($F693:AB693)-$E693),($E693*(1-$D$461))*$D693),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C693,MIN(-(SUM($F693:AC693)-$E693),($E693*(1-$D$461))*$D693),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C693,MIN(-(SUM($F693:AD693)-$E693),($E693*(1-$D$461))*$D693),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C693,MIN(-(SUM($F693:AE693)-$E693),($E693*(1-$D$461))*$D693),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C693,MIN(-(SUM($F693:AF693)-$E693),($E693*(1-$D$461))*$D693),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C693,MIN(-(SUM($F693:AG693)-$E693),($E693*(1-$D$461))*$D693),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C693,MIN(-(SUM($F693:AH693)-$E693),($E693*(1-$D$461))*$D693),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C693,MIN(-(SUM($F693:AI693)-$E693),($E693*(1-$D$461))*$D693),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C693,MIN(-(SUM($F693:AJ693)-$E693),($E693*(1-$D$461))*$D693),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C693,MIN(-(SUM($F693:AK693)-$E693),($E693*(1-$D$461))*$D693),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C693,MIN(-(SUM($F693:AL693)-$E693),($E693*(1-$D$461))*$D693),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C693,MIN(-(SUM($F693:AM693)-$E693),($E693*(1-$D$461))*$D693),0)*AN$457","v":0}]
[null,null,6,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E694*D686","v":0},{"$f":"IF(G$459>=$C694,MIN(-(SUM(F694:$F694)-$E694),($E694*(1-$D$461))*$D694),0)*G$457","v":0},{"$f":"IF(H$459>=$C694,MIN(-(SUM($F694:G694)-$E694),($E694*(1-$D$461))*$D694),0)*H$457","v":0},{"$f":"IF(I$459>=$C694,MIN(-(SUM($F694:H694)-$E694),($E694*(1-$D$461))*$D694),0)*I$457","v":0},{"$f":"IF(J$459>=$C694,MIN(-(SUM($F694:I694)-$E694),($E694*(1-$D$461))*$D694),0)*J$457","v":0},{"$f":"IF(K$459>=$C694,MIN(-(SUM($F694:J694)-$E694),($E694*(1-$D$461))*$D694),0)*K$457","v":0},{"$f":"IF(L$459>=$C694,MIN(-(SUM($F694:K694)-$E694),($E694*(1-$D$461))*$D694),0)*L$457","v":0},{"$f":"IF(M$459>=$C694,MIN(-(SUM($F694:L694)-$E694),($E694*(1-$D$461))*$D694),0)*M$457","v":0},{"$f":"IF(N$459>=$C694,MIN(-(SUM($F694:M694)-$E694),($E694*(1-$D$461))*$D694),0)*N$457","v":0},{"$f":"IF(O$459>=$C694,MIN(-(SUM($F694:N694)-$E694),($E694*(1-$D$461))*$D694),0)*O$457","v":0},{"$f":"IF(P$459>=$C694,MIN(-(SUM($F694:O694)-$E694),($E694*(1-$D$461))*$D694),0)*P$457","v":0},{"$f":"IF(Q$459>=$C694,MIN(-(SUM($F694:P694)-$E694),($E694*(1-$D$461))*$D694),0)*Q$457","v":0},{"$f":"IF(R$459>=$C694,MIN(-(SUM($F694:Q694)-$E694),($E694*(1-$D$461))*$D694),0)*R$457","v":0},{"$f":"IF(S$459>=$C694,MIN(-(SUM($F694:R694)-$E694),($E694*(1-$D$461))*$D694),0)*S$457","v":0},{"$f":"IF(T$459>=$C694,MIN(-(SUM($F694:S694)-$E694),($E694*(1-$D$461))*$D694),0)*T$457","v":0},{"$f":"IF(U$459>=$C694,MIN(-(SUM($F694:T694)-$E694),($E694*(1-$D$461))*$D694),0)*U$457","v":0},{"$f":"IF(V$459>=$C694,MIN(-(SUM($F694:U694)-$E694),($E694*(1-$D$461))*$D694),0)*V$457","v":0},{"$f":"IF(W$459>=$C694,MIN(-(SUM($F694:V694)-$E694),($E694*(1-$D$461))*$D694),0)*W$457","v":0},{"$f":"IF(X$459>=$C694,MIN(-(SUM($F694:W694)-$E694),($E694*(1-$D$461))*$D694),0)*X$457","v":0},{"$f":"IF(Y$459>=$C694,MIN(-(SUM($F694:X694)-$E694),($E694*(1-$D$461))*$D694),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C694,MIN(-(SUM($F694:Y694)-$E694),($E694*(1-$D$461))*$D694),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C694,MIN(-(SUM($F694:Z694)-$E694),($E694*(1-$D$461))*$D694),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C694,MIN(-(SUM($F694:AA694)-$E694),($E694*(1-$D$461))*$D694),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C694,MIN(-(SUM($F694:AB694)-$E694),($E694*(1-$D$461))*$D694),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C694,MIN(-(SUM($F694:AC694)-$E694),($E694*(1-$D$461))*$D694),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C694,MIN(-(SUM($F694:AD694)-$E694),($E694*(1-$D$461))*$D694),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C694,MIN(-(SUM($F694:AE694)-$E694),($E694*(1-$D$461))*$D694),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C694,MIN(-(SUM($F694:AF694)-$E694),($E694*(1-$D$461))*$D694),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C694,MIN(-(SUM($F694:AG694)-$E694),($E694*(1-$D$461))*$D694),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C694,MIN(-(SUM($F694:AH694)-$E694),($E694*(1-$D$461))*$D694),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C694,MIN(-(SUM($F694:AI694)-$E694),($E694*(1-$D$461))*$D694),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C694,MIN(-(SUM($F694:AJ694)-$E694),($E694*(1-$D$461))*$D694),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C694,MIN(-(SUM($F694:AK694)-$E694),($E694*(1-$D$461))*$D694),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C694,MIN(-(SUM($F694:AL694)-$E694),($E694*(1-$D$461))*$D694),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C694,MIN(-(SUM($F694:AM694)-$E694),($E694*(1-$D$461))*$D694),0)*AN$457","v":0}]
[null,null,7,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E695*D686","v":0},{"$f":"IF(G$459>=$C695,MIN(-(SUM(F695:$F695)-$E695),($E695*(1-$D$461))*$D695),0)*G$457","v":0},{"$f":"IF(H$459>=$C695,MIN(-(SUM($F695:G695)-$E695),($E695*(1-$D$461))*$D695),0)*H$457","v":0},{"$f":"IF(I$459>=$C695,MIN(-(SUM($F695:H695)-$E695),($E695*(1-$D$461))*$D695),0)*I$457","v":0},{"$f":"IF(J$459>=$C695,MIN(-(SUM($F695:I695)-$E695),($E695*(1-$D$461))*$D695),0)*J$457","v":0},{"$f":"IF(K$459>=$C695,MIN(-(SUM($F695:J695)-$E695),($E695*(1-$D$461))*$D695),0)*K$457","v":0},{"$f":"IF(L$459>=$C695,MIN(-(SUM($F695:K695)-$E695),($E695*(1-$D$461))*$D695),0)*L$457","v":0},{"$f":"IF(M$459>=$C695,MIN(-(SUM($F695:L695)-$E695),($E695*(1-$D$461))*$D695),0)*M$457","v":0},{"$f":"IF(N$459>=$C695,MIN(-(SUM($F695:M695)-$E695),($E695*(1-$D$461))*$D695),0)*N$457","v":0},{"$f":"IF(O$459>=$C695,MIN(-(SUM($F695:N695)-$E695),($E695*(1-$D$461))*$D695),0)*O$457","v":0},{"$f":"IF(P$459>=$C695,MIN(-(SUM($F695:O695)-$E695),($E695*(1-$D$461))*$D695),0)*P$457","v":0},{"$f":"IF(Q$459>=$C695,MIN(-(SUM($F695:P695)-$E695),($E695*(1-$D$461))*$D695),0)*Q$457","v":0},{"$f":"IF(R$459>=$C695,MIN(-(SUM($F695:Q695)-$E695),($E695*(1-$D$461))*$D695),0)*R$457","v":0},{"$f":"IF(S$459>=$C695,MIN(-(SUM($F695:R695)-$E695),($E695*(1-$D$461))*$D695),0)*S$457","v":0},{"$f":"IF(T$459>=$C695,MIN(-(SUM($F695:S695)-$E695),($E695*(1-$D$461))*$D695),0)*T$457","v":0},{"$f":"IF(U$459>=$C695,MIN(-(SUM($F695:T695)-$E695),($E695*(1-$D$461))*$D695),0)*U$457","v":0},{"$f":"IF(V$459>=$C695,MIN(-(SUM($F695:U695)-$E695),($E695*(1-$D$461))*$D695),0)*V$457","v":0},{"$f":"IF(W$459>=$C695,MIN(-(SUM($F695:V695)-$E695),($E695*(1-$D$461))*$D695),0)*W$457","v":0},{"$f":"IF(X$459>=$C695,MIN(-(SUM($F695:W695)-$E695),($E695*(1-$D$461))*$D695),0)*X$457","v":0},{"$f":"IF(Y$459>=$C695,MIN(-(SUM($F695:X695)-$E695),($E695*(1-$D$461))*$D695),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C695,MIN(-(SUM($F695:Y695)-$E695),($E695*(1-$D$461))*$D695),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C695,MIN(-(SUM($F695:Z695)-$E695),($E695*(1-$D$461))*$D695),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C695,MIN(-(SUM($F695:AA695)-$E695),($E695*(1-$D$461))*$D695),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C695,MIN(-(SUM($F695:AB695)-$E695),($E695*(1-$D$461))*$D695),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C695,MIN(-(SUM($F695:AC695)-$E695),($E695*(1-$D$461))*$D695),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C695,MIN(-(SUM($F695:AD695)-$E695),($E695*(1-$D$461))*$D695),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C695,MIN(-(SUM($F695:AE695)-$E695),($E695*(1-$D$461))*$D695),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C695,MIN(-(SUM($F695:AF695)-$E695),($E695*(1-$D$461))*$D695),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C695,MIN(-(SUM($F695:AG695)-$E695),($E695*(1-$D$461))*$D695),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C695,MIN(-(SUM($F695:AH695)-$E695),($E695*(1-$D$461))*$D695),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C695,MIN(-(SUM($F695:AI695)-$E695),($E695*(1-$D$461))*$D695),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C695,MIN(-(SUM($F695:AJ695)-$E695),($E695*(1-$D$461))*$D695),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C695,MIN(-(SUM($F695:AK695)-$E695),($E695*(1-$D$461))*$D695),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C695,MIN(-(SUM($F695:AL695)-$E695),($E695*(1-$D$461))*$D695),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C695,MIN(-(SUM($F695:AM695)-$E695),($E695*(1-$D$461))*$D695),0)*AN$457","v":0}]
[null,null,8,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E696*D686","v":0},{"$f":"IF(G$459>=$C696,MIN(-(SUM(F696:$F696)-$E696),($E696*(1-$D$461))*$D696),0)*G$457","v":0},{"$f":"IF(H$459>=$C696,MIN(-(SUM($F696:G696)-$E696),($E696*(1-$D$461))*$D696),0)*H$457","v":0},{"$f":"IF(I$459>=$C696,MIN(-(SUM($F696:H696)-$E696),($E696*(1-$D$461))*$D696),0)*I$457","v":0},{"$f":"IF(J$459>=$C696,MIN(-(SUM($F696:I696)-$E696),($E696*(1-$D$461))*$D696),0)*J$457","v":0},{"$f":"IF(K$459>=$C696,MIN(-(SUM($F696:J696)-$E696),($E696*(1-$D$461))*$D696),0)*K$457","v":0},{"$f":"IF(L$459>=$C696,MIN(-(SUM($F696:K696)-$E696),($E696*(1-$D$461))*$D696),0)*L$457","v":0},{"$f":"IF(M$459>=$C696,MIN(-(SUM($F696:L696)-$E696),($E696*(1-$D$461))*$D696),0)*M$457","v":0},{"$f":"IF(N$459>=$C696,MIN(-(SUM($F696:M696)-$E696),($E696*(1-$D$461))*$D696),0)*N$457","v":0},{"$f":"IF(O$459>=$C696,MIN(-(SUM($F696:N696)-$E696),($E696*(1-$D$461))*$D696),0)*O$457","v":0},{"$f":"IF(P$459>=$C696,MIN(-(SUM($F696:O696)-$E696),($E696*(1-$D$461))*$D696),0)*P$457","v":0},{"$f":"IF(Q$459>=$C696,MIN(-(SUM($F696:P696)-$E696),($E696*(1-$D$461))*$D696),0)*Q$457","v":0},{"$f":"IF(R$459>=$C696,MIN(-(SUM($F696:Q696)-$E696),($E696*(1-$D$461))*$D696),0)*R$457","v":0},{"$f":"IF(S$459>=$C696,MIN(-(SUM($F696:R696)-$E696),($E696*(1-$D$461))*$D696),0)*S$457","v":0},{"$f":"IF(T$459>=$C696,MIN(-(SUM($F696:S696)-$E696),($E696*(1-$D$461))*$D696),0)*T$457","v":0},{"$f":"IF(U$459>=$C696,MIN(-(SUM($F696:T696)-$E696),($E696*(1-$D$461))*$D696),0)*U$457","v":0},{"$f":"IF(V$459>=$C696,MIN(-(SUM($F696:U696)-$E696),($E696*(1-$D$461))*$D696),0)*V$457","v":0},{"$f":"IF(W$459>=$C696,MIN(-(SUM($F696:V696)-$E696),($E696*(1-$D$461))*$D696),0)*W$457","v":0},{"$f":"IF(X$459>=$C696,MIN(-(SUM($F696:W696)-$E696),($E696*(1-$D$461))*$D696),0)*X$457","v":0},{"$f":"IF(Y$459>=$C696,MIN(-(SUM($F696:X696)-$E696),($E696*(1-$D$461))*$D696),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C696,MIN(-(SUM($F696:Y696)-$E696),($E696*(1-$D$461))*$D696),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C696,MIN(-(SUM($F696:Z696)-$E696),($E696*(1-$D$461))*$D696),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C696,MIN(-(SUM($F696:AA696)-$E696),($E696*(1-$D$461))*$D696),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C696,MIN(-(SUM($F696:AB696)-$E696),($E696*(1-$D$461))*$D696),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C696,MIN(-(SUM($F696:AC696)-$E696),($E696*(1-$D$461))*$D696),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C696,MIN(-(SUM($F696:AD696)-$E696),($E696*(1-$D$461))*$D696),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C696,MIN(-(SUM($F696:AE696)-$E696),($E696*(1-$D$461))*$D696),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C696,MIN(-(SUM($F696:AF696)-$E696),($E696*(1-$D$461))*$D696),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C696,MIN(-(SUM($F696:AG696)-$E696),($E696*(1-$D$461))*$D696),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C696,MIN(-(SUM($F696:AH696)-$E696),($E696*(1-$D$461))*$D696),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C696,MIN(-(SUM($F696:AI696)-$E696),($E696*(1-$D$461))*$D696),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C696,MIN(-(SUM($F696:AJ696)-$E696),($E696*(1-$D$461))*$D696),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C696,MIN(-(SUM($F696:AK696)-$E696),($E696*(1-$D$461))*$D696),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C696,MIN(-(SUM($F696:AL696)-$E696),($E696*(1-$D$461))*$D696),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C696,MIN(-(SUM($F696:AM696)-$E696),($E696*(1-$D$461))*$D696),0)*AN$457","v":0}]
[null,null,9,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E697*D686","v":0},{"$f":"IF(G$459>=$C697,MIN(-(SUM(F697:$F697)-$E697),($E697*(1-$D$461))*$D697),0)*G$457","v":0},{"$f":"IF(H$459>=$C697,MIN(-(SUM($F697:G697)-$E697),($E697*(1-$D$461))*$D697),0)*H$457","v":0},{"$f":"IF(I$459>=$C697,MIN(-(SUM($F697:H697)-$E697),($E697*(1-$D$461))*$D697),0)*I$457","v":0},{"$f":"IF(J$459>=$C697,MIN(-(SUM($F697:I697)-$E697),($E697*(1-$D$461))*$D697),0)*J$457","v":0},{"$f":"IF(K$459>=$C697,MIN(-(SUM($F697:J697)-$E697),($E697*(1-$D$461))*$D697),0)*K$457","v":0},{"$f":"IF(L$459>=$C697,MIN(-(SUM($F697:K697)-$E697),($E697*(1-$D$461))*$D697),0)*L$457","v":0},{"$f":"IF(M$459>=$C697,MIN(-(SUM($F697:L697)-$E697),($E697*(1-$D$461))*$D697),0)*M$457","v":0},{"$f":"IF(N$459>=$C697,MIN(-(SUM($F697:M697)-$E697),($E697*(1-$D$461))*$D697),0)*N$457","v":0},{"$f":"IF(O$459>=$C697,MIN(-(SUM($F697:N697)-$E697),($E697*(1-$D$461))*$D697),0)*O$457","v":0},{"$f":"IF(P$459>=$C697,MIN(-(SUM($F697:O697)-$E697),($E697*(1-$D$461))*$D697),0)*P$457","v":0},{"$f":"IF(Q$459>=$C697,MIN(-(SUM($F697:P697)-$E697),($E697*(1-$D$461))*$D697),0)*Q$457","v":0},{"$f":"IF(R$459>=$C697,MIN(-(SUM($F697:Q697)-$E697),($E697*(1-$D$461))*$D697),0)*R$457","v":0},{"$f":"IF(S$459>=$C697,MIN(-(SUM($F697:R697)-$E697),($E697*(1-$D$461))*$D697),0)*S$457","v":0},{"$f":"IF(T$459>=$C697,MIN(-(SUM($F697:S697)-$E697),($E697*(1-$D$461))*$D697),0)*T$457","v":0},{"$f":"IF(U$459>=$C697,MIN(-(SUM($F697:T697)-$E697),($E697*(1-$D$461))*$D697),0)*U$457","v":0},{"$f":"IF(V$459>=$C697,MIN(-(SUM($F697:U697)-$E697),($E697*(1-$D$461))*$D697),0)*V$457","v":0},{"$f":"IF(W$459>=$C697,MIN(-(SUM($F697:V697)-$E697),($E697*(1-$D$461))*$D697),0)*W$457","v":0},{"$f":"IF(X$459>=$C697,MIN(-(SUM($F697:W697)-$E697),($E697*(1-$D$461))*$D697),0)*X$457","v":0},{"$f":"IF(Y$459>=$C697,MIN(-(SUM($F697:X697)-$E697),($E697*(1-$D$461))*$D697),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C697,MIN(-(SUM($F697:Y697)-$E697),($E697*(1-$D$461))*$D697),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C697,MIN(-(SUM($F697:Z697)-$E697),($E697*(1-$D$461))*$D697),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C697,MIN(-(SUM($F697:AA697)-$E697),($E697*(1-$D$461))*$D697),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C697,MIN(-(SUM($F697:AB697)-$E697),($E697*(1-$D$461))*$D697),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C697,MIN(-(SUM($F697:AC697)-$E697),($E697*(1-$D$461))*$D697),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C697,MIN(-(SUM($F697:AD697)-$E697),($E697*(1-$D$461))*$D697),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C697,MIN(-(SUM($F697:AE697)-$E697),($E697*(1-$D$461))*$D697),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C697,MIN(-(SUM($F697:AF697)-$E697),($E697*(1-$D$461))*$D697),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C697,MIN(-(SUM($F697:AG697)-$E697),($E697*(1-$D$461))*$D697),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C697,MIN(-(SUM($F697:AH697)-$E697),($E697*(1-$D$461))*$D697),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C697,MIN(-(SUM($F697:AI697)-$E697),($E697*(1-$D$461))*$D697),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C697,MIN(-(SUM($F697:AJ697)-$E697),($E697*(1-$D$461))*$D697),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C697,MIN(-(SUM($F697:AK697)-$E697),($E697*(1-$D$461))*$D697),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C697,MIN(-(SUM($F697:AL697)-$E697),($E697*(1-$D$461))*$D697),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C697,MIN(-(SUM($F697:AM697)-$E697),($E697*(1-$D$461))*$D697),0)*AN$457","v":0}]
[null,null,10,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E698*D686","v":0},{"$f":"IF(G$459>=$C698,MIN(-(SUM(F698:$F698)-$E698),($E698*(1-$D$461))*$D698),0)*G$457","v":0},{"$f":"IF(H$459>=$C698,MIN(-(SUM($F698:G698)-$E698),($E698*(1-$D$461))*$D698),0)*H$457","v":0},{"$f":"IF(I$459>=$C698,MIN(-(SUM($F698:H698)-$E698),($E698*(1-$D$461))*$D698),0)*I$457","v":0},{"$f":"IF(J$459>=$C698,MIN(-(SUM($F698:I698)-$E698),($E698*(1-$D$461))*$D698),0)*J$457","v":0},{"$f":"IF(K$459>=$C698,MIN(-(SUM($F698:J698)-$E698),($E698*(1-$D$461))*$D698),0)*K$457","v":0},{"$f":"IF(L$459>=$C698,MIN(-(SUM($F698:K698)-$E698),($E698*(1-$D$461))*$D698),0)*L$457","v":0},{"$f":"IF(M$459>=$C698,MIN(-(SUM($F698:L698)-$E698),($E698*(1-$D$461))*$D698),0)*M$457","v":0},{"$f":"IF(N$459>=$C698,MIN(-(SUM($F698:M698)-$E698),($E698*(1-$D$461))*$D698),0)*N$457","v":0},{"$f":"IF(O$459>=$C698,MIN(-(SUM($F698:N698)-$E698),($E698*(1-$D$461))*$D698),0)*O$457","v":0},{"$f":"IF(P$459>=$C698,MIN(-(SUM($F698:O698)-$E698),($E698*(1-$D$461))*$D698),0)*P$457","v":0},{"$f":"IF(Q$459>=$C698,MIN(-(SUM($F698:P698)-$E698),($E698*(1-$D$461))*$D698),0)*Q$457","v":0},{"$f":"IF(R$459>=$C698,MIN(-(SUM($F698:Q698)-$E698),($E698*(1-$D$461))*$D698),0)*R$457","v":0},{"$f":"IF(S$459>=$C698,MIN(-(SUM($F698:R698)-$E698),($E698*(1-$D$461))*$D698),0)*S$457","v":0},{"$f":"IF(T$459>=$C698,MIN(-(SUM($F698:S698)-$E698),($E698*(1-$D$461))*$D698),0)*T$457","v":0},{"$f":"IF(U$459>=$C698,MIN(-(SUM($F698:T698)-$E698),($E698*(1-$D$461))*$D698),0)*U$457","v":0},{"$f":"IF(V$459>=$C698,MIN(-(SUM($F698:U698)-$E698),($E698*(1-$D$461))*$D698),0)*V$457","v":0},{"$f":"IF(W$459>=$C698,MIN(-(SUM($F698:V698)-$E698),($E698*(1-$D$461))*$D698),0)*W$457","v":0},{"$f":"IF(X$459>=$C698,MIN(-(SUM($F698:W698)-$E698),($E698*(1-$D$461))*$D698),0)*X$457","v":0},{"$f":"IF(Y$459>=$C698,MIN(-(SUM($F698:X698)-$E698),($E698*(1-$D$461))*$D698),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C698,MIN(-(SUM($F698:Y698)-$E698),($E698*(1-$D$461))*$D698),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C698,MIN(-(SUM($F698:Z698)-$E698),($E698*(1-$D$461))*$D698),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C698,MIN(-(SUM($F698:AA698)-$E698),($E698*(1-$D$461))*$D698),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C698,MIN(-(SUM($F698:AB698)-$E698),($E698*(1-$D$461))*$D698),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C698,MIN(-(SUM($F698:AC698)-$E698),($E698*(1-$D$461))*$D698),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C698,MIN(-(SUM($F698:AD698)-$E698),($E698*(1-$D$461))*$D698),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C698,MIN(-(SUM($F698:AE698)-$E698),($E698*(1-$D$461))*$D698),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C698,MIN(-(SUM($F698:AF698)-$E698),($E698*(1-$D$461))*$D698),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C698,MIN(-(SUM($F698:AG698)-$E698),($E698*(1-$D$461))*$D698),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C698,MIN(-(SUM($F698:AH698)-$E698),($E698*(1-$D$461))*$D698),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C698,MIN(-(SUM($F698:AI698)-$E698),($E698*(1-$D$461))*$D698),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C698,MIN(-(SUM($F698:AJ698)-$E698),($E698*(1-$D$461))*$D698),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C698,MIN(-(SUM($F698:AK698)-$E698),($E698*(1-$D$461))*$D698),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C698,MIN(-(SUM($F698:AL698)-$E698),($E698*(1-$D$461))*$D698),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C698,MIN(-(SUM($F698:AM698)-$E698),($E698*(1-$D$461))*$D698),0)*AN$457","v":0}]
[null,null,11,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E699*D686","v":0},{"$f":"IF(G$459>=$C699,MIN(-(SUM(F699:$F699)-$E699),($E699*(1-$D$461))*$D699),0)*G$457","v":0},{"$f":"IF(H$459>=$C699,MIN(-(SUM($F699:G699)-$E699),($E699*(1-$D$461))*$D699),0)*H$457","v":0},{"$f":"IF(I$459>=$C699,MIN(-(SUM($F699:H699)-$E699),($E699*(1-$D$461))*$D699),0)*I$457","v":0},{"$f":"IF(J$459>=$C699,MIN(-(SUM($F699:I699)-$E699),($E699*(1-$D$461))*$D699),0)*J$457","v":0},{"$f":"IF(K$459>=$C699,MIN(-(SUM($F699:J699)-$E699),($E699*(1-$D$461))*$D699),0)*K$457","v":0},{"$f":"IF(L$459>=$C699,MIN(-(SUM($F699:K699)-$E699),($E699*(1-$D$461))*$D699),0)*L$457","v":0},{"$f":"IF(M$459>=$C699,MIN(-(SUM($F699:L699)-$E699),($E699*(1-$D$461))*$D699),0)*M$457","v":0},{"$f":"IF(N$459>=$C699,MIN(-(SUM($F699:M699)-$E699),($E699*(1-$D$461))*$D699),0)*N$457","v":0},{"$f":"IF(O$459>=$C699,MIN(-(SUM($F699:N699)-$E699),($E699*(1-$D$461))*$D699),0)*O$457","v":0},{"$f":"IF(P$459>=$C699,MIN(-(SUM($F699:O699)-$E699),($E699*(1-$D$461))*$D699),0)*P$457","v":0},{"$f":"IF(Q$459>=$C699,MIN(-(SUM($F699:P699)-$E699),($E699*(1-$D$461))*$D699),0)*Q$457","v":0},{"$f":"IF(R$459>=$C699,MIN(-(SUM($F699:Q699)-$E699),($E699*(1-$D$461))*$D699),0)*R$457","v":0},{"$f":"IF(S$459>=$C699,MIN(-(SUM($F699:R699)-$E699),($E699*(1-$D$461))*$D699),0)*S$457","v":0},{"$f":"IF(T$459>=$C699,MIN(-(SUM($F699:S699)-$E699),($E699*(1-$D$461))*$D699),0)*T$457","v":0},{"$f":"IF(U$459>=$C699,MIN(-(SUM($F699:T699)-$E699),($E699*(1-$D$461))*$D699),0)*U$457","v":0},{"$f":"IF(V$459>=$C699,MIN(-(SUM($F699:U699)-$E699),($E699*(1-$D$461))*$D699),0)*V$457","v":0},{"$f":"IF(W$459>=$C699,MIN(-(SUM($F699:V699)-$E699),($E699*(1-$D$461))*$D699),0)*W$457","v":0},{"$f":"IF(X$459>=$C699,MIN(-(SUM($F699:W699)-$E699),($E699*(1-$D$461))*$D699),0)*X$457","v":0},{"$f":"IF(Y$459>=$C699,MIN(-(SUM($F699:X699)-$E699),($E699*(1-$D$461))*$D699),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C699,MIN(-(SUM($F699:Y699)-$E699),($E699*(1-$D$461))*$D699),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C699,MIN(-(SUM($F699:Z699)-$E699),($E699*(1-$D$461))*$D699),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C699,MIN(-(SUM($F699:AA699)-$E699),($E699*(1-$D$461))*$D699),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C699,MIN(-(SUM($F699:AB699)-$E699),($E699*(1-$D$461))*$D699),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C699,MIN(-(SUM($F699:AC699)-$E699),($E699*(1-$D$461))*$D699),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C699,MIN(-(SUM($F699:AD699)-$E699),($E699*(1-$D$461))*$D699),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C699,MIN(-(SUM($F699:AE699)-$E699),($E699*(1-$D$461))*$D699),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C699,MIN(-(SUM($F699:AF699)-$E699),($E699*(1-$D$461))*$D699),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C699,MIN(-(SUM($F699:AG699)-$E699),($E699*(1-$D$461))*$D699),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C699,MIN(-(SUM($F699:AH699)-$E699),($E699*(1-$D$461))*$D699),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C699,MIN(-(SUM($F699:AI699)-$E699),($E699*(1-$D$461))*$D699),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C699,MIN(-(SUM($F699:AJ699)-$E699),($E699*(1-$D$461))*$D699),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C699,MIN(-(SUM($F699:AK699)-$E699),($E699*(1-$D$461))*$D699),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C699,MIN(-(SUM($F699:AL699)-$E699),($E699*(1-$D$461))*$D699),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C699,MIN(-(SUM($F699:AM699)-$E699),($E699*(1-$D$461))*$D699),0)*AN$457","v":0}]
[null,null,12,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E700*D686","v":0},{"$f":"IF(G$459>=$C700,MIN(-(SUM(F700:$F700)-$E700),($E700*(1-$D$461))*$D700),0)*G$457","v":0},{"$f":"IF(H$459>=$C700,MIN(-(SUM($F700:G700)-$E700),($E700*(1-$D$461))*$D700),0)*H$457","v":0},{"$f":"IF(I$459>=$C700,MIN(-(SUM($F700:H700)-$E700),($E700*(1-$D$461))*$D700),0)*I$457","v":0},{"$f":"IF(J$459>=$C700,MIN(-(SUM($F700:I700)-$E700),($E700*(1-$D$461))*$D700),0)*J$457","v":0},{"$f":"IF(K$459>=$C700,MIN(-(SUM($F700:J700)-$E700),($E700*(1-$D$461))*$D700),0)*K$457","v":0},{"$f":"IF(L$459>=$C700,MIN(-(SUM($F700:K700)-$E700),($E700*(1-$D$461))*$D700),0)*L$457","v":0},{"$f":"IF(M$459>=$C700,MIN(-(SUM($F700:L700)-$E700),($E700*(1-$D$461))*$D700),0)*M$457","v":0},{"$f":"IF(N$459>=$C700,MIN(-(SUM($F700:M700)-$E700),($E700*(1-$D$461))*$D700),0)*N$457","v":0},{"$f":"IF(O$459>=$C700,MIN(-(SUM($F700:N700)-$E700),($E700*(1-$D$461))*$D700),0)*O$457","v":0},{"$f":"IF(P$459>=$C700,MIN(-(SUM($F700:O700)-$E700),($E700*(1-$D$461))*$D700),0)*P$457","v":0},{"$f":"IF(Q$459>=$C700,MIN(-(SUM($F700:P700)-$E700),($E700*(1-$D$461))*$D700),0)*Q$457","v":0},{"$f":"IF(R$459>=$C700,MIN(-(SUM($F700:Q700)-$E700),($E700*(1-$D$461))*$D700),0)*R$457","v":0},{"$f":"IF(S$459>=$C700,MIN(-(SUM($F700:R700)-$E700),($E700*(1-$D$461))*$D700),0)*S$457","v":0},{"$f":"IF(T$459>=$C700,MIN(-(SUM($F700:S700)-$E700),($E700*(1-$D$461))*$D700),0)*T$457","v":0},{"$f":"IF(U$459>=$C700,MIN(-(SUM($F700:T700)-$E700),($E700*(1-$D$461))*$D700),0)*U$457","v":0},{"$f":"IF(V$459>=$C700,MIN(-(SUM($F700:U700)-$E700),($E700*(1-$D$461))*$D700),0)*V$457","v":0},{"$f":"IF(W$459>=$C700,MIN(-(SUM($F700:V700)-$E700),($E700*(1-$D$461))*$D700),0)*W$457","v":0},{"$f":"IF(X$459>=$C700,MIN(-(SUM($F700:W700)-$E700),($E700*(1-$D$461))*$D700),0)*X$457","v":0},{"$f":"IF(Y$459>=$C700,MIN(-(SUM($F700:X700)-$E700),($E700*(1-$D$461))*$D700),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C700,MIN(-(SUM($F700:Y700)-$E700),($E700*(1-$D$461))*$D700),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C700,MIN(-(SUM($F700:Z700)-$E700),($E700*(1-$D$461))*$D700),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C700,MIN(-(SUM($F700:AA700)-$E700),($E700*(1-$D$461))*$D700),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C700,MIN(-(SUM($F700:AB700)-$E700),($E700*(1-$D$461))*$D700),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C700,MIN(-(SUM($F700:AC700)-$E700),($E700*(1-$D$461))*$D700),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C700,MIN(-(SUM($F700:AD700)-$E700),($E700*(1-$D$461))*$D700),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C700,MIN(-(SUM($F700:AE700)-$E700),($E700*(1-$D$461))*$D700),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C700,MIN(-(SUM($F700:AF700)-$E700),($E700*(1-$D$461))*$D700),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C700,MIN(-(SUM($F700:AG700)-$E700),($E700*(1-$D$461))*$D700),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C700,MIN(-(SUM($F700:AH700)-$E700),($E700*(1-$D$461))*$D700),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C700,MIN(-(SUM($F700:AI700)-$E700),($E700*(1-$D$461))*$D700),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C700,MIN(-(SUM($F700:AJ700)-$E700),($E700*(1-$D$461))*$D700),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C700,MIN(-(SUM($F700:AK700)-$E700),($E700*(1-$D$461))*$D700),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C700,MIN(-(SUM($F700:AL700)-$E700),($E700*(1-$D$461))*$D700),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C700,MIN(-(SUM($F700:AM700)-$E700),($E700*(1-$D$461))*$D700),0)*AN$457","v":0}]
[null,null,13,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E701*D686","v":0},{"$f":"IF(G$459>=$C701,MIN(-(SUM(F701:$F701)-$E701),($E701*(1-$D$461))*$D701),0)*G$457","v":0},{"$f":"IF(H$459>=$C701,MIN(-(SUM($F701:G701)-$E701),($E701*(1-$D$461))*$D701),0)*H$457","v":0},{"$f":"IF(I$459>=$C701,MIN(-(SUM($F701:H701)-$E701),($E701*(1-$D$461))*$D701),0)*I$457","v":0},{"$f":"IF(J$459>=$C701,MIN(-(SUM($F701:I701)-$E701),($E701*(1-$D$461))*$D701),0)*J$457","v":0},{"$f":"IF(K$459>=$C701,MIN(-(SUM($F701:J701)-$E701),($E701*(1-$D$461))*$D701),0)*K$457","v":0},{"$f":"IF(L$459>=$C701,MIN(-(SUM($F701:K701)-$E701),($E701*(1-$D$461))*$D701),0)*L$457","v":0},{"$f":"IF(M$459>=$C701,MIN(-(SUM($F701:L701)-$E701),($E701*(1-$D$461))*$D701),0)*M$457","v":0},{"$f":"IF(N$459>=$C701,MIN(-(SUM($F701:M701)-$E701),($E701*(1-$D$461))*$D701),0)*N$457","v":0},{"$f":"IF(O$459>=$C701,MIN(-(SUM($F701:N701)-$E701),($E701*(1-$D$461))*$D701),0)*O$457","v":0},{"$f":"IF(P$459>=$C701,MIN(-(SUM($F701:O701)-$E701),($E701*(1-$D$461))*$D701),0)*P$457","v":0},{"$f":"IF(Q$459>=$C701,MIN(-(SUM($F701:P701)-$E701),($E701*(1-$D$461))*$D701),0)*Q$457","v":0},{"$f":"IF(R$459>=$C701,MIN(-(SUM($F701:Q701)-$E701),($E701*(1-$D$461))*$D701),0)*R$457","v":0},{"$f":"IF(S$459>=$C701,MIN(-(SUM($F701:R701)-$E701),($E701*(1-$D$461))*$D701),0)*S$457","v":0},{"$f":"IF(T$459>=$C701,MIN(-(SUM($F701:S701)-$E701),($E701*(1-$D$461))*$D701),0)*T$457","v":0},{"$f":"IF(U$459>=$C701,MIN(-(SUM($F701:T701)-$E701),($E701*(1-$D$461))*$D701),0)*U$457","v":0},{"$f":"IF(V$459>=$C701,MIN(-(SUM($F701:U701)-$E701),($E701*(1-$D$461))*$D701),0)*V$457","v":0},{"$f":"IF(W$459>=$C701,MIN(-(SUM($F701:V701)-$E701),($E701*(1-$D$461))*$D701),0)*W$457","v":0},{"$f":"IF(X$459>=$C701,MIN(-(SUM($F701:W701)-$E701),($E701*(1-$D$461))*$D701),0)*X$457","v":0},{"$f":"IF(Y$459>=$C701,MIN(-(SUM($F701:X701)-$E701),($E701*(1-$D$461))*$D701),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C701,MIN(-(SUM($F701:Y701)-$E701),($E701*(1-$D$461))*$D701),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C701,MIN(-(SUM($F701:Z701)-$E701),($E701*(1-$D$461))*$D701),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C701,MIN(-(SUM($F701:AA701)-$E701),($E701*(1-$D$461))*$D701),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C701,MIN(-(SUM($F701:AB701)-$E701),($E701*(1-$D$461))*$D701),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C701,MIN(-(SUM($F701:AC701)-$E701),($E701*(1-$D$461))*$D701),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C701,MIN(-(SUM($F701:AD701)-$E701),($E701*(1-$D$461))*$D701),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C701,MIN(-(SUM($F701:AE701)-$E701),($E701*(1-$D$461))*$D701),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C701,MIN(-(SUM($F701:AF701)-$E701),($E701*(1-$D$461))*$D701),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C701,MIN(-(SUM($F701:AG701)-$E701),($E701*(1-$D$461))*$D701),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C701,MIN(-(SUM($F701:AH701)-$E701),($E701*(1-$D$461))*$D701),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C701,MIN(-(SUM($F701:AI701)-$E701),($E701*(1-$D$461))*$D701),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C701,MIN(-(SUM($F701:AJ701)-$E701),($E701*(1-$D$461))*$D701),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C701,MIN(-(SUM($F701:AK701)-$E701),($E701*(1-$D$461))*$D701),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C701,MIN(-(SUM($F701:AL701)-$E701),($E701*(1-$D$461))*$D701),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C701,MIN(-(SUM($F701:AM701)-$E701),($E701*(1-$D$461))*$D701),0)*AN$457","v":0}]
[null,null,14,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E702*D686","v":0},{"$f":"IF(G$459>=$C702,MIN(-(SUM(F702:$F702)-$E702),($E702*(1-$D$461))*$D702),0)*G$457","v":0},{"$f":"IF(H$459>=$C702,MIN(-(SUM($F702:G702)-$E702),($E702*(1-$D$461))*$D702),0)*H$457","v":0},{"$f":"IF(I$459>=$C702,MIN(-(SUM($F702:H702)-$E702),($E702*(1-$D$461))*$D702),0)*I$457","v":0},{"$f":"IF(J$459>=$C702,MIN(-(SUM($F702:I702)-$E702),($E702*(1-$D$461))*$D702),0)*J$457","v":0},{"$f":"IF(K$459>=$C702,MIN(-(SUM($F702:J702)-$E702),($E702*(1-$D$461))*$D702),0)*K$457","v":0},{"$f":"IF(L$459>=$C702,MIN(-(SUM($F702:K702)-$E702),($E702*(1-$D$461))*$D702),0)*L$457","v":0},{"$f":"IF(M$459>=$C702,MIN(-(SUM($F702:L702)-$E702),($E702*(1-$D$461))*$D702),0)*M$457","v":0},{"$f":"IF(N$459>=$C702,MIN(-(SUM($F702:M702)-$E702),($E702*(1-$D$461))*$D702),0)*N$457","v":0},{"$f":"IF(O$459>=$C702,MIN(-(SUM($F702:N702)-$E702),($E702*(1-$D$461))*$D702),0)*O$457","v":0},{"$f":"IF(P$459>=$C702,MIN(-(SUM($F702:O702)-$E702),($E702*(1-$D$461))*$D702),0)*P$457","v":0},{"$f":"IF(Q$459>=$C702,MIN(-(SUM($F702:P702)-$E702),($E702*(1-$D$461))*$D702),0)*Q$457","v":0},{"$f":"IF(R$459>=$C702,MIN(-(SUM($F702:Q702)-$E702),($E702*(1-$D$461))*$D702),0)*R$457","v":0},{"$f":"IF(S$459>=$C702,MIN(-(SUM($F702:R702)-$E702),($E702*(1-$D$461))*$D702),0)*S$457","v":0},{"$f":"IF(T$459>=$C702,MIN(-(SUM($F702:S702)-$E702),($E702*(1-$D$461))*$D702),0)*T$457","v":0},{"$f":"IF(U$459>=$C702,MIN(-(SUM($F702:T702)-$E702),($E702*(1-$D$461))*$D702),0)*U$457","v":0},{"$f":"IF(V$459>=$C702,MIN(-(SUM($F702:U702)-$E702),($E702*(1-$D$461))*$D702),0)*V$457","v":0},{"$f":"IF(W$459>=$C702,MIN(-(SUM($F702:V702)-$E702),($E702*(1-$D$461))*$D702),0)*W$457","v":0},{"$f":"IF(X$459>=$C702,MIN(-(SUM($F702:W702)-$E702),($E702*(1-$D$461))*$D702),0)*X$457","v":0},{"$f":"IF(Y$459>=$C702,MIN(-(SUM($F702:X702)-$E702),($E702*(1-$D$461))*$D702),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C702,MIN(-(SUM($F702:Y702)-$E702),($E702*(1-$D$461))*$D702),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C702,MIN(-(SUM($F702:Z702)-$E702),($E702*(1-$D$461))*$D702),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C702,MIN(-(SUM($F702:AA702)-$E702),($E702*(1-$D$461))*$D702),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C702,MIN(-(SUM($F702:AB702)-$E702),($E702*(1-$D$461))*$D702),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C702,MIN(-(SUM($F702:AC702)-$E702),($E702*(1-$D$461))*$D702),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C702,MIN(-(SUM($F702:AD702)-$E702),($E702*(1-$D$461))*$D702),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C702,MIN(-(SUM($F702:AE702)-$E702),($E702*(1-$D$461))*$D702),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C702,MIN(-(SUM($F702:AF702)-$E702),($E702*(1-$D$461))*$D702),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C702,MIN(-(SUM($F702:AG702)-$E702),($E702*(1-$D$461))*$D702),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C702,MIN(-(SUM($F702:AH702)-$E702),($E702*(1-$D$461))*$D702),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C702,MIN(-(SUM($F702:AI702)-$E702),($E702*(1-$D$461))*$D702),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C702,MIN(-(SUM($F702:AJ702)-$E702),($E702*(1-$D$461))*$D702),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C702,MIN(-(SUM($F702:AK702)-$E702),($E702*(1-$D$461))*$D702),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C702,MIN(-(SUM($F702:AL702)-$E702),($E702*(1-$D$461))*$D702),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C702,MIN(-(SUM($F702:AM702)-$E702),($E702*(1-$D$461))*$D702),0)*AN$457","v":0}]
[null,null,15,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E703*D686","v":0},{"$f":"IF(G$459>=$C703,MIN(-(SUM(F703:$F703)-$E703),($E703*(1-$D$461))*$D703),0)*G$457","v":0},{"$f":"IF(H$459>=$C703,MIN(-(SUM($F703:G703)-$E703),($E703*(1-$D$461))*$D703),0)*H$457","v":0},{"$f":"IF(I$459>=$C703,MIN(-(SUM($F703:H703)-$E703),($E703*(1-$D$461))*$D703),0)*I$457","v":0},{"$f":"IF(J$459>=$C703,MIN(-(SUM($F703:I703)-$E703),($E703*(1-$D$461))*$D703),0)*J$457","v":0},{"$f":"IF(K$459>=$C703,MIN(-(SUM($F703:J703)-$E703),($E703*(1-$D$461))*$D703),0)*K$457","v":0},{"$f":"IF(L$459>=$C703,MIN(-(SUM($F703:K703)-$E703),($E703*(1-$D$461))*$D703),0)*L$457","v":0},{"$f":"IF(M$459>=$C703,MIN(-(SUM($F703:L703)-$E703),($E703*(1-$D$461))*$D703),0)*M$457","v":0},{"$f":"IF(N$459>=$C703,MIN(-(SUM($F703:M703)-$E703),($E703*(1-$D$461))*$D703),0)*N$457","v":0},{"$f":"IF(O$459>=$C703,MIN(-(SUM($F703:N703)-$E703),($E703*(1-$D$461))*$D703),0)*O$457","v":0},{"$f":"IF(P$459>=$C703,MIN(-(SUM($F703:O703)-$E703),($E703*(1-$D$461))*$D703),0)*P$457","v":0},{"$f":"IF(Q$459>=$C703,MIN(-(SUM($F703:P703)-$E703),($E703*(1-$D$461))*$D703),0)*Q$457","v":0},{"$f":"IF(R$459>=$C703,MIN(-(SUM($F703:Q703)-$E703),($E703*(1-$D$461))*$D703),0)*R$457","v":0},{"$f":"IF(S$459>=$C703,MIN(-(SUM($F703:R703)-$E703),($E703*(1-$D$461))*$D703),0)*S$457","v":0},{"$f":"IF(T$459>=$C703,MIN(-(SUM($F703:S703)-$E703),($E703*(1-$D$461))*$D703),0)*T$457","v":0},{"$f":"IF(U$459>=$C703,MIN(-(SUM($F703:T703)-$E703),($E703*(1-$D$461))*$D703),0)*U$457","v":0},{"$f":"IF(V$459>=$C703,MIN(-(SUM($F703:U703)-$E703),($E703*(1-$D$461))*$D703),0)*V$457","v":0},{"$f":"IF(W$459>=$C703,MIN(-(SUM($F703:V703)-$E703),($E703*(1-$D$461))*$D703),0)*W$457","v":0},{"$f":"IF(X$459>=$C703,MIN(-(SUM($F703:W703)-$E703),($E703*(1-$D$461))*$D703),0)*X$457","v":0},{"$f":"IF(Y$459>=$C703,MIN(-(SUM($F703:X703)-$E703),($E703*(1-$D$461))*$D703),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C703,MIN(-(SUM($F703:Y703)-$E703),($E703*(1-$D$461))*$D703),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C703,MIN(-(SUM($F703:Z703)-$E703),($E703*(1-$D$461))*$D703),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C703,MIN(-(SUM($F703:AA703)-$E703),($E703*(1-$D$461))*$D703),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C703,MIN(-(SUM($F703:AB703)-$E703),($E703*(1-$D$461))*$D703),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C703,MIN(-(SUM($F703:AC703)-$E703),($E703*(1-$D$461))*$D703),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C703,MIN(-(SUM($F703:AD703)-$E703),($E703*(1-$D$461))*$D703),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C703,MIN(-(SUM($F703:AE703)-$E703),($E703*(1-$D$461))*$D703),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C703,MIN(-(SUM($F703:AF703)-$E703),($E703*(1-$D$461))*$D703),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C703,MIN(-(SUM($F703:AG703)-$E703),($E703*(1-$D$461))*$D703),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C703,MIN(-(SUM($F703:AH703)-$E703),($E703*(1-$D$461))*$D703),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C703,MIN(-(SUM($F703:AI703)-$E703),($E703*(1-$D$461))*$D703),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C703,MIN(-(SUM($F703:AJ703)-$E703),($E703*(1-$D$461))*$D703),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C703,MIN(-(SUM($F703:AK703)-$E703),($E703*(1-$D$461))*$D703),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C703,MIN(-(SUM($F703:AL703)-$E703),($E703*(1-$D$461))*$D703),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C703,MIN(-(SUM($F703:AM703)-$E703),($E703*(1-$D$461))*$D703),0)*AN$457","v":0}]
[null,null,16,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E704*D686","v":0},{"$f":"IF(G$459>=$C704,MIN(-(SUM(F704:$F704)-$E704),($E704*(1-$D$461))*$D704),0)*G$457","v":0},{"$f":"IF(H$459>=$C704,MIN(-(SUM($F704:G704)-$E704),($E704*(1-$D$461))*$D704),0)*H$457","v":0},{"$f":"IF(I$459>=$C704,MIN(-(SUM($F704:H704)-$E704),($E704*(1-$D$461))*$D704),0)*I$457","v":0},{"$f":"IF(J$459>=$C704,MIN(-(SUM($F704:I704)-$E704),($E704*(1-$D$461))*$D704),0)*J$457","v":0},{"$f":"IF(K$459>=$C704,MIN(-(SUM($F704:J704)-$E704),($E704*(1-$D$461))*$D704),0)*K$457","v":0},{"$f":"IF(L$459>=$C704,MIN(-(SUM($F704:K704)-$E704),($E704*(1-$D$461))*$D704),0)*L$457","v":0},{"$f":"IF(M$459>=$C704,MIN(-(SUM($F704:L704)-$E704),($E704*(1-$D$461))*$D704),0)*M$457","v":0},{"$f":"IF(N$459>=$C704,MIN(-(SUM($F704:M704)-$E704),($E704*(1-$D$461))*$D704),0)*N$457","v":0},{"$f":"IF(O$459>=$C704,MIN(-(SUM($F704:N704)-$E704),($E704*(1-$D$461))*$D704),0)*O$457","v":0},{"$f":"IF(P$459>=$C704,MIN(-(SUM($F704:O704)-$E704),($E704*(1-$D$461))*$D704),0)*P$457","v":0},{"$f":"IF(Q$459>=$C704,MIN(-(SUM($F704:P704)-$E704),($E704*(1-$D$461))*$D704),0)*Q$457","v":0},{"$f":"IF(R$459>=$C704,MIN(-(SUM($F704:Q704)-$E704),($E704*(1-$D$461))*$D704),0)*R$457","v":0},{"$f":"IF(S$459>=$C704,MIN(-(SUM($F704:R704)-$E704),($E704*(1-$D$461))*$D704),0)*S$457","v":0},{"$f":"IF(T$459>=$C704,MIN(-(SUM($F704:S704)-$E704),($E704*(1-$D$461))*$D704),0)*T$457","v":0},{"$f":"IF(U$459>=$C704,MIN(-(SUM($F704:T704)-$E704),($E704*(1-$D$461))*$D704),0)*U$457","v":0},{"$f":"IF(V$459>=$C704,MIN(-(SUM($F704:U704)-$E704),($E704*(1-$D$461))*$D704),0)*V$457","v":0},{"$f":"IF(W$459>=$C704,MIN(-(SUM($F704:V704)-$E704),($E704*(1-$D$461))*$D704),0)*W$457","v":0},{"$f":"IF(X$459>=$C704,MIN(-(SUM($F704:W704)-$E704),($E704*(1-$D$461))*$D704),0)*X$457","v":0},{"$f":"IF(Y$459>=$C704,MIN(-(SUM($F704:X704)-$E704),($E704*(1-$D$461))*$D704),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C704,MIN(-(SUM($F704:Y704)-$E704),($E704*(1-$D$461))*$D704),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C704,MIN(-(SUM($F704:Z704)-$E704),($E704*(1-$D$461))*$D704),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C704,MIN(-(SUM($F704:AA704)-$E704),($E704*(1-$D$461))*$D704),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C704,MIN(-(SUM($F704:AB704)-$E704),($E704*(1-$D$461))*$D704),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C704,MIN(-(SUM($F704:AC704)-$E704),($E704*(1-$D$461))*$D704),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C704,MIN(-(SUM($F704:AD704)-$E704),($E704*(1-$D$461))*$D704),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C704,MIN(-(SUM($F704:AE704)-$E704),($E704*(1-$D$461))*$D704),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C704,MIN(-(SUM($F704:AF704)-$E704),($E704*(1-$D$461))*$D704),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C704,MIN(-(SUM($F704:AG704)-$E704),($E704*(1-$D$461))*$D704),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C704,MIN(-(SUM($F704:AH704)-$E704),($E704*(1-$D$461))*$D704),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C704,MIN(-(SUM($F704:AI704)-$E704),($E704*(1-$D$461))*$D704),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C704,MIN(-(SUM($F704:AJ704)-$E704),($E704*(1-$D$461))*$D704),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C704,MIN(-(SUM($F704:AK704)-$E704),($E704*(1-$D$461))*$D704),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C704,MIN(-(SUM($F704:AL704)-$E704),($E704*(1-$D$461))*$D704),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C704,MIN(-(SUM($F704:AM704)-$E704),($E704*(1-$D$461))*$D704),0)*AN$457","v":0}]
[null,null,17,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E705*D686","v":0},{"$f":"IF(G$459>=$C705,MIN(-(SUM(F705:$F705)-$E705),($E705*(1-$D$461))*$D705),0)*G$457","v":0},{"$f":"IF(H$459>=$C705,MIN(-(SUM($F705:G705)-$E705),($E705*(1-$D$461))*$D705),0)*H$457","v":0},{"$f":"IF(I$459>=$C705,MIN(-(SUM($F705:H705)-$E705),($E705*(1-$D$461))*$D705),0)*I$457","v":0},{"$f":"IF(J$459>=$C705,MIN(-(SUM($F705:I705)-$E705),($E705*(1-$D$461))*$D705),0)*J$457","v":0},{"$f":"IF(K$459>=$C705,MIN(-(SUM($F705:J705)-$E705),($E705*(1-$D$461))*$D705),0)*K$457","v":0},{"$f":"IF(L$459>=$C705,MIN(-(SUM($F705:K705)-$E705),($E705*(1-$D$461))*$D705),0)*L$457","v":0},{"$f":"IF(M$459>=$C705,MIN(-(SUM($F705:L705)-$E705),($E705*(1-$D$461))*$D705),0)*M$457","v":0},{"$f":"IF(N$459>=$C705,MIN(-(SUM($F705:M705)-$E705),($E705*(1-$D$461))*$D705),0)*N$457","v":0},{"$f":"IF(O$459>=$C705,MIN(-(SUM($F705:N705)-$E705),($E705*(1-$D$461))*$D705),0)*O$457","v":0},{"$f":"IF(P$459>=$C705,MIN(-(SUM($F705:O705)-$E705),($E705*(1-$D$461))*$D705),0)*P$457","v":0},{"$f":"IF(Q$459>=$C705,MIN(-(SUM($F705:P705)-$E705),($E705*(1-$D$461))*$D705),0)*Q$457","v":0},{"$f":"IF(R$459>=$C705,MIN(-(SUM($F705:Q705)-$E705),($E705*(1-$D$461))*$D705),0)*R$457","v":0},{"$f":"IF(S$459>=$C705,MIN(-(SUM($F705:R705)-$E705),($E705*(1-$D$461))*$D705),0)*S$457","v":0},{"$f":"IF(T$459>=$C705,MIN(-(SUM($F705:S705)-$E705),($E705*(1-$D$461))*$D705),0)*T$457","v":0},{"$f":"IF(U$459>=$C705,MIN(-(SUM($F705:T705)-$E705),($E705*(1-$D$461))*$D705),0)*U$457","v":0},{"$f":"IF(V$459>=$C705,MIN(-(SUM($F705:U705)-$E705),($E705*(1-$D$461))*$D705),0)*V$457","v":0},{"$f":"IF(W$459>=$C705,MIN(-(SUM($F705:V705)-$E705),($E705*(1-$D$461))*$D705),0)*W$457","v":0},{"$f":"IF(X$459>=$C705,MIN(-(SUM($F705:W705)-$E705),($E705*(1-$D$461))*$D705),0)*X$457","v":0},{"$f":"IF(Y$459>=$C705,MIN(-(SUM($F705:X705)-$E705),($E705*(1-$D$461))*$D705),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C705,MIN(-(SUM($F705:Y705)-$E705),($E705*(1-$D$461))*$D705),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C705,MIN(-(SUM($F705:Z705)-$E705),($E705*(1-$D$461))*$D705),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C705,MIN(-(SUM($F705:AA705)-$E705),($E705*(1-$D$461))*$D705),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C705,MIN(-(SUM($F705:AB705)-$E705),($E705*(1-$D$461))*$D705),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C705,MIN(-(SUM($F705:AC705)-$E705),($E705*(1-$D$461))*$D705),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C705,MIN(-(SUM($F705:AD705)-$E705),($E705*(1-$D$461))*$D705),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C705,MIN(-(SUM($F705:AE705)-$E705),($E705*(1-$D$461))*$D705),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C705,MIN(-(SUM($F705:AF705)-$E705),($E705*(1-$D$461))*$D705),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C705,MIN(-(SUM($F705:AG705)-$E705),($E705*(1-$D$461))*$D705),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C705,MIN(-(SUM($F705:AH705)-$E705),($E705*(1-$D$461))*$D705),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C705,MIN(-(SUM($F705:AI705)-$E705),($E705*(1-$D$461))*$D705),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C705,MIN(-(SUM($F705:AJ705)-$E705),($E705*(1-$D$461))*$D705),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C705,MIN(-(SUM($F705:AK705)-$E705),($E705*(1-$D$461))*$D705),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C705,MIN(-(SUM($F705:AL705)-$E705),($E705*(1-$D$461))*$D705),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C705,MIN(-(SUM($F705:AM705)-$E705),($E705*(1-$D$461))*$D705),0)*AN$457","v":0}]
[null,null,18,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E706*D686","v":0},{"$f":"IF(G$459>=$C706,MIN(-(SUM(F706:$F706)-$E706),($E706*(1-$D$461))*$D706),0)*G$457","v":0},{"$f":"IF(H$459>=$C706,MIN(-(SUM($F706:G706)-$E706),($E706*(1-$D$461))*$D706),0)*H$457","v":0},{"$f":"IF(I$459>=$C706,MIN(-(SUM($F706:H706)-$E706),($E706*(1-$D$461))*$D706),0)*I$457","v":0},{"$f":"IF(J$459>=$C706,MIN(-(SUM($F706:I706)-$E706),($E706*(1-$D$461))*$D706),0)*J$457","v":0},{"$f":"IF(K$459>=$C706,MIN(-(SUM($F706:J706)-$E706),($E706*(1-$D$461))*$D706),0)*K$457","v":0},{"$f":"IF(L$459>=$C706,MIN(-(SUM($F706:K706)-$E706),($E706*(1-$D$461))*$D706),0)*L$457","v":0},{"$f":"IF(M$459>=$C706,MIN(-(SUM($F706:L706)-$E706),($E706*(1-$D$461))*$D706),0)*M$457","v":0},{"$f":"IF(N$459>=$C706,MIN(-(SUM($F706:M706)-$E706),($E706*(1-$D$461))*$D706),0)*N$457","v":0},{"$f":"IF(O$459>=$C706,MIN(-(SUM($F706:N706)-$E706),($E706*(1-$D$461))*$D706),0)*O$457","v":0},{"$f":"IF(P$459>=$C706,MIN(-(SUM($F706:O706)-$E706),($E706*(1-$D$461))*$D706),0)*P$457","v":0},{"$f":"IF(Q$459>=$C706,MIN(-(SUM($F706:P706)-$E706),($E706*(1-$D$461))*$D706),0)*Q$457","v":0},{"$f":"IF(R$459>=$C706,MIN(-(SUM($F706:Q706)-$E706),($E706*(1-$D$461))*$D706),0)*R$457","v":0},{"$f":"IF(S$459>=$C706,MIN(-(SUM($F706:R706)-$E706),($E706*(1-$D$461))*$D706),0)*S$457","v":0},{"$f":"IF(T$459>=$C706,MIN(-(SUM($F706:S706)-$E706),($E706*(1-$D$461))*$D706),0)*T$457","v":0},{"$f":"IF(U$459>=$C706,MIN(-(SUM($F706:T706)-$E706),($E706*(1-$D$461))*$D706),0)*U$457","v":0},{"$f":"IF(V$459>=$C706,MIN(-(SUM($F706:U706)-$E706),($E706*(1-$D$461))*$D706),0)*V$457","v":0},{"$f":"IF(W$459>=$C706,MIN(-(SUM($F706:V706)-$E706),($E706*(1-$D$461))*$D706),0)*W$457","v":0},{"$f":"IF(X$459>=$C706,MIN(-(SUM($F706:W706)-$E706),($E706*(1-$D$461))*$D706),0)*X$457","v":0},{"$f":"IF(Y$459>=$C706,MIN(-(SUM($F706:X706)-$E706),($E706*(1-$D$461))*$D706),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C706,MIN(-(SUM($F706:Y706)-$E706),($E706*(1-$D$461))*$D706),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C706,MIN(-(SUM($F706:Z706)-$E706),($E706*(1-$D$461))*$D706),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C706,MIN(-(SUM($F706:AA706)-$E706),($E706*(1-$D$461))*$D706),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C706,MIN(-(SUM($F706:AB706)-$E706),($E706*(1-$D$461))*$D706),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C706,MIN(-(SUM($F706:AC706)-$E706),($E706*(1-$D$461))*$D706),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C706,MIN(-(SUM($F706:AD706)-$E706),($E706*(1-$D$461))*$D706),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C706,MIN(-(SUM($F706:AE706)-$E706),($E706*(1-$D$461))*$D706),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C706,MIN(-(SUM($F706:AF706)-$E706),($E706*(1-$D$461))*$D706),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C706,MIN(-(SUM($F706:AG706)-$E706),($E706*(1-$D$461))*$D706),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C706,MIN(-(SUM($F706:AH706)-$E706),($E706*(1-$D$461))*$D706),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C706,MIN(-(SUM($F706:AI706)-$E706),($E706*(1-$D$461))*$D706),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C706,MIN(-(SUM($F706:AJ706)-$E706),($E706*(1-$D$461))*$D706),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C706,MIN(-(SUM($F706:AK706)-$E706),($E706*(1-$D$461))*$D706),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C706,MIN(-(SUM($F706:AL706)-$E706),($E706*(1-$D$461))*$D706),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C706,MIN(-(SUM($F706:AM706)-$E706),($E706*(1-$D$461))*$D706),0)*AN$457","v":0}]
[null,null,19,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E707*D686","v":0},{"$f":"IF(G$459>=$C707,MIN(-(SUM(F707:$F707)-$E707),($E707*(1-$D$461))*$D707),0)*G$457","v":0},{"$f":"IF(H$459>=$C707,MIN(-(SUM($F707:G707)-$E707),($E707*(1-$D$461))*$D707),0)*H$457","v":0},{"$f":"IF(I$459>=$C707,MIN(-(SUM($F707:H707)-$E707),($E707*(1-$D$461))*$D707),0)*I$457","v":0},{"$f":"IF(J$459>=$C707,MIN(-(SUM($F707:I707)-$E707),($E707*(1-$D$461))*$D707),0)*J$457","v":0},{"$f":"IF(K$459>=$C707,MIN(-(SUM($F707:J707)-$E707),($E707*(1-$D$461))*$D707),0)*K$457","v":0},{"$f":"IF(L$459>=$C707,MIN(-(SUM($F707:K707)-$E707),($E707*(1-$D$461))*$D707),0)*L$457","v":0},{"$f":"IF(M$459>=$C707,MIN(-(SUM($F707:L707)-$E707),($E707*(1-$D$461))*$D707),0)*M$457","v":0},{"$f":"IF(N$459>=$C707,MIN(-(SUM($F707:M707)-$E707),($E707*(1-$D$461))*$D707),0)*N$457","v":0},{"$f":"IF(O$459>=$C707,MIN(-(SUM($F707:N707)-$E707),($E707*(1-$D$461))*$D707),0)*O$457","v":0},{"$f":"IF(P$459>=$C707,MIN(-(SUM($F707:O707)-$E707),($E707*(1-$D$461))*$D707),0)*P$457","v":0},{"$f":"IF(Q$459>=$C707,MIN(-(SUM($F707:P707)-$E707),($E707*(1-$D$461))*$D707),0)*Q$457","v":0},{"$f":"IF(R$459>=$C707,MIN(-(SUM($F707:Q707)-$E707),($E707*(1-$D$461))*$D707),0)*R$457","v":0},{"$f":"IF(S$459>=$C707,MIN(-(SUM($F707:R707)-$E707),($E707*(1-$D$461))*$D707),0)*S$457","v":0},{"$f":"IF(T$459>=$C707,MIN(-(SUM($F707:S707)-$E707),($E707*(1-$D$461))*$D707),0)*T$457","v":0},{"$f":"IF(U$459>=$C707,MIN(-(SUM($F707:T707)-$E707),($E707*(1-$D$461))*$D707),0)*U$457","v":0},{"$f":"IF(V$459>=$C707,MIN(-(SUM($F707:U707)-$E707),($E707*(1-$D$461))*$D707),0)*V$457","v":0},{"$f":"IF(W$459>=$C707,MIN(-(SUM($F707:V707)-$E707),($E707*(1-$D$461))*$D707),0)*W$457","v":0},{"$f":"IF(X$459>=$C707,MIN(-(SUM($F707:W707)-$E707),($E707*(1-$D$461))*$D707),0)*X$457","v":0},{"$f":"IF(Y$459>=$C707,MIN(-(SUM($F707:X707)-$E707),($E707*(1-$D$461))*$D707),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C707,MIN(-(SUM($F707:Y707)-$E707),($E707*(1-$D$461))*$D707),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C707,MIN(-(SUM($F707:Z707)-$E707),($E707*(1-$D$461))*$D707),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C707,MIN(-(SUM($F707:AA707)-$E707),($E707*(1-$D$461))*$D707),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C707,MIN(-(SUM($F707:AB707)-$E707),($E707*(1-$D$461))*$D707),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C707,MIN(-(SUM($F707:AC707)-$E707),($E707*(1-$D$461))*$D707),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C707,MIN(-(SUM($F707:AD707)-$E707),($E707*(1-$D$461))*$D707),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C707,MIN(-(SUM($F707:AE707)-$E707),($E707*(1-$D$461))*$D707),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C707,MIN(-(SUM($F707:AF707)-$E707),($E707*(1-$D$461))*$D707),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C707,MIN(-(SUM($F707:AG707)-$E707),($E707*(1-$D$461))*$D707),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C707,MIN(-(SUM($F707:AH707)-$E707),($E707*(1-$D$461))*$D707),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C707,MIN(-(SUM($F707:AI707)-$E707),($E707*(1-$D$461))*$D707),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C707,MIN(-(SUM($F707:AJ707)-$E707),($E707*(1-$D$461))*$D707),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C707,MIN(-(SUM($F707:AK707)-$E707),($E707*(1-$D$461))*$D707),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C707,MIN(-(SUM($F707:AL707)-$E707),($E707*(1-$D$461))*$D707),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C707,MIN(-(SUM($F707:AM707)-$E707),($E707*(1-$D$461))*$D707),0)*AN$457","v":0}]
[null,null,20,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E708*D686","v":0},{"$f":"IF(G$459>=$C708,MIN(-(SUM(F708:$F708)-$E708),($E708*(1-$D$461))*$D708),0)*G$457","v":0},{"$f":"IF(H$459>=$C708,MIN(-(SUM($F708:G708)-$E708),($E708*(1-$D$461))*$D708),0)*H$457","v":0},{"$f":"IF(I$459>=$C708,MIN(-(SUM($F708:H708)-$E708),($E708*(1-$D$461))*$D708),0)*I$457","v":0},{"$f":"IF(J$459>=$C708,MIN(-(SUM($F708:I708)-$E708),($E708*(1-$D$461))*$D708),0)*J$457","v":0},{"$f":"IF(K$459>=$C708,MIN(-(SUM($F708:J708)-$E708),($E708*(1-$D$461))*$D708),0)*K$457","v":0},{"$f":"IF(L$459>=$C708,MIN(-(SUM($F708:K708)-$E708),($E708*(1-$D$461))*$D708),0)*L$457","v":0},{"$f":"IF(M$459>=$C708,MIN(-(SUM($F708:L708)-$E708),($E708*(1-$D$461))*$D708),0)*M$457","v":0},{"$f":"IF(N$459>=$C708,MIN(-(SUM($F708:M708)-$E708),($E708*(1-$D$461))*$D708),0)*N$457","v":0},{"$f":"IF(O$459>=$C708,MIN(-(SUM($F708:N708)-$E708),($E708*(1-$D$461))*$D708),0)*O$457","v":0},{"$f":"IF(P$459>=$C708,MIN(-(SUM($F708:O708)-$E708),($E708*(1-$D$461))*$D708),0)*P$457","v":0},{"$f":"IF(Q$459>=$C708,MIN(-(SUM($F708:P708)-$E708),($E708*(1-$D$461))*$D708),0)*Q$457","v":0},{"$f":"IF(R$459>=$C708,MIN(-(SUM($F708:Q708)-$E708),($E708*(1-$D$461))*$D708),0)*R$457","v":0},{"$f":"IF(S$459>=$C708,MIN(-(SUM($F708:R708)-$E708),($E708*(1-$D$461))*$D708),0)*S$457","v":0},{"$f":"IF(T$459>=$C708,MIN(-(SUM($F708:S708)-$E708),($E708*(1-$D$461))*$D708),0)*T$457","v":0},{"$f":"IF(U$459>=$C708,MIN(-(SUM($F708:T708)-$E708),($E708*(1-$D$461))*$D708),0)*U$457","v":0},{"$f":"IF(V$459>=$C708,MIN(-(SUM($F708:U708)-$E708),($E708*(1-$D$461))*$D708),0)*V$457","v":0},{"$f":"IF(W$459>=$C708,MIN(-(SUM($F708:V708)-$E708),($E708*(1-$D$461))*$D708),0)*W$457","v":0},{"$f":"IF(X$459>=$C708,MIN(-(SUM($F708:W708)-$E708),($E708*(1-$D$461))*$D708),0)*X$457","v":0},{"$f":"IF(Y$459>=$C708,MIN(-(SUM($F708:X708)-$E708),($E708*(1-$D$461))*$D708),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C708,MIN(-(SUM($F708:Y708)-$E708),($E708*(1-$D$461))*$D708),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C708,MIN(-(SUM($F708:Z708)-$E708),($E708*(1-$D$461))*$D708),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C708,MIN(-(SUM($F708:AA708)-$E708),($E708*(1-$D$461))*$D708),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C708,MIN(-(SUM($F708:AB708)-$E708),($E708*(1-$D$461))*$D708),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C708,MIN(-(SUM($F708:AC708)-$E708),($E708*(1-$D$461))*$D708),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C708,MIN(-(SUM($F708:AD708)-$E708),($E708*(1-$D$461))*$D708),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C708,MIN(-(SUM($F708:AE708)-$E708),($E708*(1-$D$461))*$D708),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C708,MIN(-(SUM($F708:AF708)-$E708),($E708*(1-$D$461))*$D708),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C708,MIN(-(SUM($F708:AG708)-$E708),($E708*(1-$D$461))*$D708),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C708,MIN(-(SUM($F708:AH708)-$E708),($E708*(1-$D$461))*$D708),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C708,MIN(-(SUM($F708:AI708)-$E708),($E708*(1-$D$461))*$D708),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C708,MIN(-(SUM($F708:AJ708)-$E708),($E708*(1-$D$461))*$D708),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C708,MIN(-(SUM($F708:AK708)-$E708),($E708*(1-$D$461))*$D708),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C708,MIN(-(SUM($F708:AL708)-$E708),($E708*(1-$D$461))*$D708),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C708,MIN(-(SUM($F708:AM708)-$E708),($E708*(1-$D$461))*$D708),0)*AN$457","v":0}]
[null,null,21,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E709*D686","v":0},{"$f":"IF(G$459>=$C709,MIN(-(SUM(F709:$F709)-$E709),($E709*(1-$D$461))*$D709),0)*G$457","v":0},{"$f":"IF(H$459>=$C709,MIN(-(SUM($F709:G709)-$E709),($E709*(1-$D$461))*$D709),0)*H$457","v":0},{"$f":"IF(I$459>=$C709,MIN(-(SUM($F709:H709)-$E709),($E709*(1-$D$461))*$D709),0)*I$457","v":0},{"$f":"IF(J$459>=$C709,MIN(-(SUM($F709:I709)-$E709),($E709*(1-$D$461))*$D709),0)*J$457","v":0},{"$f":"IF(K$459>=$C709,MIN(-(SUM($F709:J709)-$E709),($E709*(1-$D$461))*$D709),0)*K$457","v":0},{"$f":"IF(L$459>=$C709,MIN(-(SUM($F709:K709)-$E709),($E709*(1-$D$461))*$D709),0)*L$457","v":0},{"$f":"IF(M$459>=$C709,MIN(-(SUM($F709:L709)-$E709),($E709*(1-$D$461))*$D709),0)*M$457","v":0},{"$f":"IF(N$459>=$C709,MIN(-(SUM($F709:M709)-$E709),($E709*(1-$D$461))*$D709),0)*N$457","v":0},{"$f":"IF(O$459>=$C709,MIN(-(SUM($F709:N709)-$E709),($E709*(1-$D$461))*$D709),0)*O$457","v":0},{"$f":"IF(P$459>=$C709,MIN(-(SUM($F709:O709)-$E709),($E709*(1-$D$461))*$D709),0)*P$457","v":0},{"$f":"IF(Q$459>=$C709,MIN(-(SUM($F709:P709)-$E709),($E709*(1-$D$461))*$D709),0)*Q$457","v":0},{"$f":"IF(R$459>=$C709,MIN(-(SUM($F709:Q709)-$E709),($E709*(1-$D$461))*$D709),0)*R$457","v":0},{"$f":"IF(S$459>=$C709,MIN(-(SUM($F709:R709)-$E709),($E709*(1-$D$461))*$D709),0)*S$457","v":0},{"$f":"IF(T$459>=$C709,MIN(-(SUM($F709:S709)-$E709),($E709*(1-$D$461))*$D709),0)*T$457","v":0},{"$f":"IF(U$459>=$C709,MIN(-(SUM($F709:T709)-$E709),($E709*(1-$D$461))*$D709),0)*U$457","v":0},{"$f":"IF(V$459>=$C709,MIN(-(SUM($F709:U709)-$E709),($E709*(1-$D$461))*$D709),0)*V$457","v":0},{"$f":"IF(W$459>=$C709,MIN(-(SUM($F709:V709)-$E709),($E709*(1-$D$461))*$D709),0)*W$457","v":0},{"$f":"IF(X$459>=$C709,MIN(-(SUM($F709:W709)-$E709),($E709*(1-$D$461))*$D709),0)*X$457","v":0},{"$f":"IF(Y$459>=$C709,MIN(-(SUM($F709:X709)-$E709),($E709*(1-$D$461))*$D709),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C709,MIN(-(SUM($F709:Y709)-$E709),($E709*(1-$D$461))*$D709),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C709,MIN(-(SUM($F709:Z709)-$E709),($E709*(1-$D$461))*$D709),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C709,MIN(-(SUM($F709:AA709)-$E709),($E709*(1-$D$461))*$D709),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C709,MIN(-(SUM($F709:AB709)-$E709),($E709*(1-$D$461))*$D709),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C709,MIN(-(SUM($F709:AC709)-$E709),($E709*(1-$D$461))*$D709),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C709,MIN(-(SUM($F709:AD709)-$E709),($E709*(1-$D$461))*$D709),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C709,MIN(-(SUM($F709:AE709)-$E709),($E709*(1-$D$461))*$D709),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C709,MIN(-(SUM($F709:AF709)-$E709),($E709*(1-$D$461))*$D709),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C709,MIN(-(SUM($F709:AG709)-$E709),($E709*(1-$D$461))*$D709),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C709,MIN(-(SUM($F709:AH709)-$E709),($E709*(1-$D$461))*$D709),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C709,MIN(-(SUM($F709:AI709)-$E709),($E709*(1-$D$461))*$D709),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C709,MIN(-(SUM($F709:AJ709)-$E709),($E709*(1-$D$461))*$D709),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C709,MIN(-(SUM($F709:AK709)-$E709),($E709*(1-$D$461))*$D709),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C709,MIN(-(SUM($F709:AL709)-$E709),($E709*(1-$D$461))*$D709),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C709,MIN(-(SUM($F709:AM709)-$E709),($E709*(1-$D$461))*$D709),0)*AN$457","v":0}]
[null,null,22,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E710*D686","v":0},{"$f":"IF(G$459>=$C710,MIN(-(SUM(F710:$F710)-$E710),($E710*(1-$D$461))*$D710),0)*G$457","v":0},{"$f":"IF(H$459>=$C710,MIN(-(SUM($F710:G710)-$E710),($E710*(1-$D$461))*$D710),0)*H$457","v":0},{"$f":"IF(I$459>=$C710,MIN(-(SUM($F710:H710)-$E710),($E710*(1-$D$461))*$D710),0)*I$457","v":0},{"$f":"IF(J$459>=$C710,MIN(-(SUM($F710:I710)-$E710),($E710*(1-$D$461))*$D710),0)*J$457","v":0},{"$f":"IF(K$459>=$C710,MIN(-(SUM($F710:J710)-$E710),($E710*(1-$D$461))*$D710),0)*K$457","v":0},{"$f":"IF(L$459>=$C710,MIN(-(SUM($F710:K710)-$E710),($E710*(1-$D$461))*$D710),0)*L$457","v":0},{"$f":"IF(M$459>=$C710,MIN(-(SUM($F710:L710)-$E710),($E710*(1-$D$461))*$D710),0)*M$457","v":0},{"$f":"IF(N$459>=$C710,MIN(-(SUM($F710:M710)-$E710),($E710*(1-$D$461))*$D710),0)*N$457","v":0},{"$f":"IF(O$459>=$C710,MIN(-(SUM($F710:N710)-$E710),($E710*(1-$D$461))*$D710),0)*O$457","v":0},{"$f":"IF(P$459>=$C710,MIN(-(SUM($F710:O710)-$E710),($E710*(1-$D$461))*$D710),0)*P$457","v":0},{"$f":"IF(Q$459>=$C710,MIN(-(SUM($F710:P710)-$E710),($E710*(1-$D$461))*$D710),0)*Q$457","v":0},{"$f":"IF(R$459>=$C710,MIN(-(SUM($F710:Q710)-$E710),($E710*(1-$D$461))*$D710),0)*R$457","v":0},{"$f":"IF(S$459>=$C710,MIN(-(SUM($F710:R710)-$E710),($E710*(1-$D$461))*$D710),0)*S$457","v":0},{"$f":"IF(T$459>=$C710,MIN(-(SUM($F710:S710)-$E710),($E710*(1-$D$461))*$D710),0)*T$457","v":0},{"$f":"IF(U$459>=$C710,MIN(-(SUM($F710:T710)-$E710),($E710*(1-$D$461))*$D710),0)*U$457","v":0},{"$f":"IF(V$459>=$C710,MIN(-(SUM($F710:U710)-$E710),($E710*(1-$D$461))*$D710),0)*V$457","v":0},{"$f":"IF(W$459>=$C710,MIN(-(SUM($F710:V710)-$E710),($E710*(1-$D$461))*$D710),0)*W$457","v":0},{"$f":"IF(X$459>=$C710,MIN(-(SUM($F710:W710)-$E710),($E710*(1-$D$461))*$D710),0)*X$457","v":0},{"$f":"IF(Y$459>=$C710,MIN(-(SUM($F710:X710)-$E710),($E710*(1-$D$461))*$D710),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C710,MIN(-(SUM($F710:Y710)-$E710),($E710*(1-$D$461))*$D710),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C710,MIN(-(SUM($F710:Z710)-$E710),($E710*(1-$D$461))*$D710),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C710,MIN(-(SUM($F710:AA710)-$E710),($E710*(1-$D$461))*$D710),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C710,MIN(-(SUM($F710:AB710)-$E710),($E710*(1-$D$461))*$D710),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C710,MIN(-(SUM($F710:AC710)-$E710),($E710*(1-$D$461))*$D710),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C710,MIN(-(SUM($F710:AD710)-$E710),($E710*(1-$D$461))*$D710),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C710,MIN(-(SUM($F710:AE710)-$E710),($E710*(1-$D$461))*$D710),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C710,MIN(-(SUM($F710:AF710)-$E710),($E710*(1-$D$461))*$D710),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C710,MIN(-(SUM($F710:AG710)-$E710),($E710*(1-$D$461))*$D710),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C710,MIN(-(SUM($F710:AH710)-$E710),($E710*(1-$D$461))*$D710),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C710,MIN(-(SUM($F710:AI710)-$E710),($E710*(1-$D$461))*$D710),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C710,MIN(-(SUM($F710:AJ710)-$E710),($E710*(1-$D$461))*$D710),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C710,MIN(-(SUM($F710:AK710)-$E710),($E710*(1-$D$461))*$D710),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C710,MIN(-(SUM($F710:AL710)-$E710),($E710*(1-$D$461))*$D710),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C710,MIN(-(SUM($F710:AM710)-$E710),($E710*(1-$D$461))*$D710),0)*AN$457","v":0}]
[null,null,23,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E711*D686","v":0},{"$f":"IF(G$459>=$C711,MIN(-(SUM(F711:$F711)-$E711),($E711*(1-$D$461))*$D711),0)*G$457","v":0},{"$f":"IF(H$459>=$C711,MIN(-(SUM($F711:G711)-$E711),($E711*(1-$D$461))*$D711),0)*H$457","v":0},{"$f":"IF(I$459>=$C711,MIN(-(SUM($F711:H711)-$E711),($E711*(1-$D$461))*$D711),0)*I$457","v":0},{"$f":"IF(J$459>=$C711,MIN(-(SUM($F711:I711)-$E711),($E711*(1-$D$461))*$D711),0)*J$457","v":0},{"$f":"IF(K$459>=$C711,MIN(-(SUM($F711:J711)-$E711),($E711*(1-$D$461))*$D711),0)*K$457","v":0},{"$f":"IF(L$459>=$C711,MIN(-(SUM($F711:K711)-$E711),($E711*(1-$D$461))*$D711),0)*L$457","v":0},{"$f":"IF(M$459>=$C711,MIN(-(SUM($F711:L711)-$E711),($E711*(1-$D$461))*$D711),0)*M$457","v":0},{"$f":"IF(N$459>=$C711,MIN(-(SUM($F711:M711)-$E711),($E711*(1-$D$461))*$D711),0)*N$457","v":0},{"$f":"IF(O$459>=$C711,MIN(-(SUM($F711:N711)-$E711),($E711*(1-$D$461))*$D711),0)*O$457","v":0},{"$f":"IF(P$459>=$C711,MIN(-(SUM($F711:O711)-$E711),($E711*(1-$D$461))*$D711),0)*P$457","v":0},{"$f":"IF(Q$459>=$C711,MIN(-(SUM($F711:P711)-$E711),($E711*(1-$D$461))*$D711),0)*Q$457","v":0},{"$f":"IF(R$459>=$C711,MIN(-(SUM($F711:Q711)-$E711),($E711*(1-$D$461))*$D711),0)*R$457","v":0},{"$f":"IF(S$459>=$C711,MIN(-(SUM($F711:R711)-$E711),($E711*(1-$D$461))*$D711),0)*S$457","v":0},{"$f":"IF(T$459>=$C711,MIN(-(SUM($F711:S711)-$E711),($E711*(1-$D$461))*$D711),0)*T$457","v":0},{"$f":"IF(U$459>=$C711,MIN(-(SUM($F711:T711)-$E711),($E711*(1-$D$461))*$D711),0)*U$457","v":0},{"$f":"IF(V$459>=$C711,MIN(-(SUM($F711:U711)-$E711),($E711*(1-$D$461))*$D711),0)*V$457","v":0},{"$f":"IF(W$459>=$C711,MIN(-(SUM($F711:V711)-$E711),($E711*(1-$D$461))*$D711),0)*W$457","v":0},{"$f":"IF(X$459>=$C711,MIN(-(SUM($F711:W711)-$E711),($E711*(1-$D$461))*$D711),0)*X$457","v":0},{"$f":"IF(Y$459>=$C711,MIN(-(SUM($F711:X711)-$E711),($E711*(1-$D$461))*$D711),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C711,MIN(-(SUM($F711:Y711)-$E711),($E711*(1-$D$461))*$D711),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C711,MIN(-(SUM($F711:Z711)-$E711),($E711*(1-$D$461))*$D711),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C711,MIN(-(SUM($F711:AA711)-$E711),($E711*(1-$D$461))*$D711),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C711,MIN(-(SUM($F711:AB711)-$E711),($E711*(1-$D$461))*$D711),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C711,MIN(-(SUM($F711:AC711)-$E711),($E711*(1-$D$461))*$D711),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C711,MIN(-(SUM($F711:AD711)-$E711),($E711*(1-$D$461))*$D711),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C711,MIN(-(SUM($F711:AE711)-$E711),($E711*(1-$D$461))*$D711),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C711,MIN(-(SUM($F711:AF711)-$E711),($E711*(1-$D$461))*$D711),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C711,MIN(-(SUM($F711:AG711)-$E711),($E711*(1-$D$461))*$D711),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C711,MIN(-(SUM($F711:AH711)-$E711),($E711*(1-$D$461))*$D711),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C711,MIN(-(SUM($F711:AI711)-$E711),($E711*(1-$D$461))*$D711),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C711,MIN(-(SUM($F711:AJ711)-$E711),($E711*(1-$D$461))*$D711),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C711,MIN(-(SUM($F711:AK711)-$E711),($E711*(1-$D$461))*$D711),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C711,MIN(-(SUM($F711:AL711)-$E711),($E711*(1-$D$461))*$D711),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C711,MIN(-(SUM($F711:AM711)-$E711),($E711*(1-$D$461))*$D711),0)*AN$457","v":0}]
[null,null,24,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E712*D686","v":0},{"$f":"IF(G$459>=$C712,MIN(-(SUM(F712:$F712)-$E712),($E712*(1-$D$461))*$D712),0)*G$457","v":0},{"$f":"IF(H$459>=$C712,MIN(-(SUM($F712:G712)-$E712),($E712*(1-$D$461))*$D712),0)*H$457","v":0},{"$f":"IF(I$459>=$C712,MIN(-(SUM($F712:H712)-$E712),($E712*(1-$D$461))*$D712),0)*I$457","v":0},{"$f":"IF(J$459>=$C712,MIN(-(SUM($F712:I712)-$E712),($E712*(1-$D$461))*$D712),0)*J$457","v":0},{"$f":"IF(K$459>=$C712,MIN(-(SUM($F712:J712)-$E712),($E712*(1-$D$461))*$D712),0)*K$457","v":0},{"$f":"IF(L$459>=$C712,MIN(-(SUM($F712:K712)-$E712),($E712*(1-$D$461))*$D712),0)*L$457","v":0},{"$f":"IF(M$459>=$C712,MIN(-(SUM($F712:L712)-$E712),($E712*(1-$D$461))*$D712),0)*M$457","v":0},{"$f":"IF(N$459>=$C712,MIN(-(SUM($F712:M712)-$E712),($E712*(1-$D$461))*$D712),0)*N$457","v":0},{"$f":"IF(O$459>=$C712,MIN(-(SUM($F712:N712)-$E712),($E712*(1-$D$461))*$D712),0)*O$457","v":0},{"$f":"IF(P$459>=$C712,MIN(-(SUM($F712:O712)-$E712),($E712*(1-$D$461))*$D712),0)*P$457","v":0},{"$f":"IF(Q$459>=$C712,MIN(-(SUM($F712:P712)-$E712),($E712*(1-$D$461))*$D712),0)*Q$457","v":0},{"$f":"IF(R$459>=$C712,MIN(-(SUM($F712:Q712)-$E712),($E712*(1-$D$461))*$D712),0)*R$457","v":0},{"$f":"IF(S$459>=$C712,MIN(-(SUM($F712:R712)-$E712),($E712*(1-$D$461))*$D712),0)*S$457","v":0},{"$f":"IF(T$459>=$C712,MIN(-(SUM($F712:S712)-$E712),($E712*(1-$D$461))*$D712),0)*T$457","v":0},{"$f":"IF(U$459>=$C712,MIN(-(SUM($F712:T712)-$E712),($E712*(1-$D$461))*$D712),0)*U$457","v":0},{"$f":"IF(V$459>=$C712,MIN(-(SUM($F712:U712)-$E712),($E712*(1-$D$461))*$D712),0)*V$457","v":0},{"$f":"IF(W$459>=$C712,MIN(-(SUM($F712:V712)-$E712),($E712*(1-$D$461))*$D712),0)*W$457","v":0},{"$f":"IF(X$459>=$C712,MIN(-(SUM($F712:W712)-$E712),($E712*(1-$D$461))*$D712),0)*X$457","v":0},{"$f":"IF(Y$459>=$C712,MIN(-(SUM($F712:X712)-$E712),($E712*(1-$D$461))*$D712),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C712,MIN(-(SUM($F712:Y712)-$E712),($E712*(1-$D$461))*$D712),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C712,MIN(-(SUM($F712:Z712)-$E712),($E712*(1-$D$461))*$D712),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C712,MIN(-(SUM($F712:AA712)-$E712),($E712*(1-$D$461))*$D712),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C712,MIN(-(SUM($F712:AB712)-$E712),($E712*(1-$D$461))*$D712),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C712,MIN(-(SUM($F712:AC712)-$E712),($E712*(1-$D$461))*$D712),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C712,MIN(-(SUM($F712:AD712)-$E712),($E712*(1-$D$461))*$D712),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C712,MIN(-(SUM($F712:AE712)-$E712),($E712*(1-$D$461))*$D712),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C712,MIN(-(SUM($F712:AF712)-$E712),($E712*(1-$D$461))*$D712),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C712,MIN(-(SUM($F712:AG712)-$E712),($E712*(1-$D$461))*$D712),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C712,MIN(-(SUM($F712:AH712)-$E712),($E712*(1-$D$461))*$D712),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C712,MIN(-(SUM($F712:AI712)-$E712),($E712*(1-$D$461))*$D712),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C712,MIN(-(SUM($F712:AJ712)-$E712),($E712*(1-$D$461))*$D712),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C712,MIN(-(SUM($F712:AK712)-$E712),($E712*(1-$D$461))*$D712),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C712,MIN(-(SUM($F712:AL712)-$E712),($E712*(1-$D$461))*$D712),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C712,MIN(-(SUM($F712:AM712)-$E712),($E712*(1-$D$461))*$D712),0)*AN$457","v":0}]
[null,null,25,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E713*D686","v":0},{"$f":"IF(G$459>=$C713,MIN(-(SUM(F713:$F713)-$E713),($E713*(1-$D$461))*$D713),0)*G$457","v":0},{"$f":"IF(H$459>=$C713,MIN(-(SUM($F713:G713)-$E713),($E713*(1-$D$461))*$D713),0)*H$457","v":0},{"$f":"IF(I$459>=$C713,MIN(-(SUM($F713:H713)-$E713),($E713*(1-$D$461))*$D713),0)*I$457","v":0},{"$f":"IF(J$459>=$C713,MIN(-(SUM($F713:I713)-$E713),($E713*(1-$D$461))*$D713),0)*J$457","v":0},{"$f":"IF(K$459>=$C713,MIN(-(SUM($F713:J713)-$E713),($E713*(1-$D$461))*$D713),0)*K$457","v":0},{"$f":"IF(L$459>=$C713,MIN(-(SUM($F713:K713)-$E713),($E713*(1-$D$461))*$D713),0)*L$457","v":0},{"$f":"IF(M$459>=$C713,MIN(-(SUM($F713:L713)-$E713),($E713*(1-$D$461))*$D713),0)*M$457","v":0},{"$f":"IF(N$459>=$C713,MIN(-(SUM($F713:M713)-$E713),($E713*(1-$D$461))*$D713),0)*N$457","v":0},{"$f":"IF(O$459>=$C713,MIN(-(SUM($F713:N713)-$E713),($E713*(1-$D$461))*$D713),0)*O$457","v":0},{"$f":"IF(P$459>=$C713,MIN(-(SUM($F713:O713)-$E713),($E713*(1-$D$461))*$D713),0)*P$457","v":0},{"$f":"IF(Q$459>=$C713,MIN(-(SUM($F713:P713)-$E713),($E713*(1-$D$461))*$D713),0)*Q$457","v":0},{"$f":"IF(R$459>=$C713,MIN(-(SUM($F713:Q713)-$E713),($E713*(1-$D$461))*$D713),0)*R$457","v":0},{"$f":"IF(S$459>=$C713,MIN(-(SUM($F713:R713)-$E713),($E713*(1-$D$461))*$D713),0)*S$457","v":0},{"$f":"IF(T$459>=$C713,MIN(-(SUM($F713:S713)-$E713),($E713*(1-$D$461))*$D713),0)*T$457","v":0},{"$f":"IF(U$459>=$C713,MIN(-(SUM($F713:T713)-$E713),($E713*(1-$D$461))*$D713),0)*U$457","v":0},{"$f":"IF(V$459>=$C713,MIN(-(SUM($F713:U713)-$E713),($E713*(1-$D$461))*$D713),0)*V$457","v":0},{"$f":"IF(W$459>=$C713,MIN(-(SUM($F713:V713)-$E713),($E713*(1-$D$461))*$D713),0)*W$457","v":0},{"$f":"IF(X$459>=$C713,MIN(-(SUM($F713:W713)-$E713),($E713*(1-$D$461))*$D713),0)*X$457","v":0},{"$f":"IF(Y$459>=$C713,MIN(-(SUM($F713:X713)-$E713),($E713*(1-$D$461))*$D713),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C713,MIN(-(SUM($F713:Y713)-$E713),($E713*(1-$D$461))*$D713),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C713,MIN(-(SUM($F713:Z713)-$E713),($E713*(1-$D$461))*$D713),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C713,MIN(-(SUM($F713:AA713)-$E713),($E713*(1-$D$461))*$D713),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C713,MIN(-(SUM($F713:AB713)-$E713),($E713*(1-$D$461))*$D713),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C713,MIN(-(SUM($F713:AC713)-$E713),($E713*(1-$D$461))*$D713),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C713,MIN(-(SUM($F713:AD713)-$E713),($E713*(1-$D$461))*$D713),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C713,MIN(-(SUM($F713:AE713)-$E713),($E713*(1-$D$461))*$D713),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C713,MIN(-(SUM($F713:AF713)-$E713),($E713*(1-$D$461))*$D713),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C713,MIN(-(SUM($F713:AG713)-$E713),($E713*(1-$D$461))*$D713),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C713,MIN(-(SUM($F713:AH713)-$E713),($E713*(1-$D$461))*$D713),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C713,MIN(-(SUM($F713:AI713)-$E713),($E713*(1-$D$461))*$D713),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C713,MIN(-(SUM($F713:AJ713)-$E713),($E713*(1-$D$461))*$D713),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C713,MIN(-(SUM($F713:AK713)-$E713),($E713*(1-$D$461))*$D713),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C713,MIN(-(SUM($F713:AL713)-$E713),($E713*(1-$D$461))*$D713),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C713,MIN(-(SUM($F713:AM713)-$E713),($E713*(1-$D$461))*$D713),0)*AN$457","v":0}]
[null,null,26,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E714*D686","v":0},{"$f":"IF(G$459>=$C714,MIN(-(SUM(F714:$F714)-$E714),($E714*(1-$D$461))*$D714),0)*G$457","v":0},{"$f":"IF(H$459>=$C714,MIN(-(SUM($F714:G714)-$E714),($E714*(1-$D$461))*$D714),0)*H$457","v":0},{"$f":"IF(I$459>=$C714,MIN(-(SUM($F714:H714)-$E714),($E714*(1-$D$461))*$D714),0)*I$457","v":0},{"$f":"IF(J$459>=$C714,MIN(-(SUM($F714:I714)-$E714),($E714*(1-$D$461))*$D714),0)*J$457","v":0},{"$f":"IF(K$459>=$C714,MIN(-(SUM($F714:J714)-$E714),($E714*(1-$D$461))*$D714),0)*K$457","v":0},{"$f":"IF(L$459>=$C714,MIN(-(SUM($F714:K714)-$E714),($E714*(1-$D$461))*$D714),0)*L$457","v":0},{"$f":"IF(M$459>=$C714,MIN(-(SUM($F714:L714)-$E714),($E714*(1-$D$461))*$D714),0)*M$457","v":0},{"$f":"IF(N$459>=$C714,MIN(-(SUM($F714:M714)-$E714),($E714*(1-$D$461))*$D714),0)*N$457","v":0},{"$f":"IF(O$459>=$C714,MIN(-(SUM($F714:N714)-$E714),($E714*(1-$D$461))*$D714),0)*O$457","v":0},{"$f":"IF(P$459>=$C714,MIN(-(SUM($F714:O714)-$E714),($E714*(1-$D$461))*$D714),0)*P$457","v":0},{"$f":"IF(Q$459>=$C714,MIN(-(SUM($F714:P714)-$E714),($E714*(1-$D$461))*$D714),0)*Q$457","v":0},{"$f":"IF(R$459>=$C714,MIN(-(SUM($F714:Q714)-$E714),($E714*(1-$D$461))*$D714),0)*R$457","v":0},{"$f":"IF(S$459>=$C714,MIN(-(SUM($F714:R714)-$E714),($E714*(1-$D$461))*$D714),0)*S$457","v":0},{"$f":"IF(T$459>=$C714,MIN(-(SUM($F714:S714)-$E714),($E714*(1-$D$461))*$D714),0)*T$457","v":0},{"$f":"IF(U$459>=$C714,MIN(-(SUM($F714:T714)-$E714),($E714*(1-$D$461))*$D714),0)*U$457","v":0},{"$f":"IF(V$459>=$C714,MIN(-(SUM($F714:U714)-$E714),($E714*(1-$D$461))*$D714),0)*V$457","v":0},{"$f":"IF(W$459>=$C714,MIN(-(SUM($F714:V714)-$E714),($E714*(1-$D$461))*$D714),0)*W$457","v":0},{"$f":"IF(X$459>=$C714,MIN(-(SUM($F714:W714)-$E714),($E714*(1-$D$461))*$D714),0)*X$457","v":0},{"$f":"IF(Y$459>=$C714,MIN(-(SUM($F714:X714)-$E714),($E714*(1-$D$461))*$D714),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C714,MIN(-(SUM($F714:Y714)-$E714),($E714*(1-$D$461))*$D714),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C714,MIN(-(SUM($F714:Z714)-$E714),($E714*(1-$D$461))*$D714),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C714,MIN(-(SUM($F714:AA714)-$E714),($E714*(1-$D$461))*$D714),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C714,MIN(-(SUM($F714:AB714)-$E714),($E714*(1-$D$461))*$D714),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C714,MIN(-(SUM($F714:AC714)-$E714),($E714*(1-$D$461))*$D714),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C714,MIN(-(SUM($F714:AD714)-$E714),($E714*(1-$D$461))*$D714),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C714,MIN(-(SUM($F714:AE714)-$E714),($E714*(1-$D$461))*$D714),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C714,MIN(-(SUM($F714:AF714)-$E714),($E714*(1-$D$461))*$D714),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C714,MIN(-(SUM($F714:AG714)-$E714),($E714*(1-$D$461))*$D714),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C714,MIN(-(SUM($F714:AH714)-$E714),($E714*(1-$D$461))*$D714),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C714,MIN(-(SUM($F714:AI714)-$E714),($E714*(1-$D$461))*$D714),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C714,MIN(-(SUM($F714:AJ714)-$E714),($E714*(1-$D$461))*$D714),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C714,MIN(-(SUM($F714:AK714)-$E714),($E714*(1-$D$461))*$D714),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C714,MIN(-(SUM($F714:AL714)-$E714),($E714*(1-$D$461))*$D714),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C714,MIN(-(SUM($F714:AM714)-$E714),($E714*(1-$D$461))*$D714),0)*AN$457","v":0}]
[null,null,27,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E715*D686","v":0},{"$f":"IF(G$459>=$C715,MIN(-(SUM(F715:$F715)-$E715),($E715*(1-$D$461))*$D715),0)*G$457","v":0},{"$f":"IF(H$459>=$C715,MIN(-(SUM($F715:G715)-$E715),($E715*(1-$D$461))*$D715),0)*H$457","v":0},{"$f":"IF(I$459>=$C715,MIN(-(SUM($F715:H715)-$E715),($E715*(1-$D$461))*$D715),0)*I$457","v":0},{"$f":"IF(J$459>=$C715,MIN(-(SUM($F715:I715)-$E715),($E715*(1-$D$461))*$D715),0)*J$457","v":0},{"$f":"IF(K$459>=$C715,MIN(-(SUM($F715:J715)-$E715),($E715*(1-$D$461))*$D715),0)*K$457","v":0},{"$f":"IF(L$459>=$C715,MIN(-(SUM($F715:K715)-$E715),($E715*(1-$D$461))*$D715),0)*L$457","v":0},{"$f":"IF(M$459>=$C715,MIN(-(SUM($F715:L715)-$E715),($E715*(1-$D$461))*$D715),0)*M$457","v":0},{"$f":"IF(N$459>=$C715,MIN(-(SUM($F715:M715)-$E715),($E715*(1-$D$461))*$D715),0)*N$457","v":0},{"$f":"IF(O$459>=$C715,MIN(-(SUM($F715:N715)-$E715),($E715*(1-$D$461))*$D715),0)*O$457","v":0},{"$f":"IF(P$459>=$C715,MIN(-(SUM($F715:O715)-$E715),($E715*(1-$D$461))*$D715),0)*P$457","v":0},{"$f":"IF(Q$459>=$C715,MIN(-(SUM($F715:P715)-$E715),($E715*(1-$D$461))*$D715),0)*Q$457","v":0},{"$f":"IF(R$459>=$C715,MIN(-(SUM($F715:Q715)-$E715),($E715*(1-$D$461))*$D715),0)*R$457","v":0},{"$f":"IF(S$459>=$C715,MIN(-(SUM($F715:R715)-$E715),($E715*(1-$D$461))*$D715),0)*S$457","v":0},{"$f":"IF(T$459>=$C715,MIN(-(SUM($F715:S715)-$E715),($E715*(1-$D$461))*$D715),0)*T$457","v":0},{"$f":"IF(U$459>=$C715,MIN(-(SUM($F715:T715)-$E715),($E715*(1-$D$461))*$D715),0)*U$457","v":0},{"$f":"IF(V$459>=$C715,MIN(-(SUM($F715:U715)-$E715),($E715*(1-$D$461))*$D715),0)*V$457","v":0},{"$f":"IF(W$459>=$C715,MIN(-(SUM($F715:V715)-$E715),($E715*(1-$D$461))*$D715),0)*W$457","v":0},{"$f":"IF(X$459>=$C715,MIN(-(SUM($F715:W715)-$E715),($E715*(1-$D$461))*$D715),0)*X$457","v":0},{"$f":"IF(Y$459>=$C715,MIN(-(SUM($F715:X715)-$E715),($E715*(1-$D$461))*$D715),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C715,MIN(-(SUM($F715:Y715)-$E715),($E715*(1-$D$461))*$D715),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C715,MIN(-(SUM($F715:Z715)-$E715),($E715*(1-$D$461))*$D715),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C715,MIN(-(SUM($F715:AA715)-$E715),($E715*(1-$D$461))*$D715),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C715,MIN(-(SUM($F715:AB715)-$E715),($E715*(1-$D$461))*$D715),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C715,MIN(-(SUM($F715:AC715)-$E715),($E715*(1-$D$461))*$D715),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C715,MIN(-(SUM($F715:AD715)-$E715),($E715*(1-$D$461))*$D715),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C715,MIN(-(SUM($F715:AE715)-$E715),($E715*(1-$D$461))*$D715),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C715,MIN(-(SUM($F715:AF715)-$E715),($E715*(1-$D$461))*$D715),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C715,MIN(-(SUM($F715:AG715)-$E715),($E715*(1-$D$461))*$D715),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C715,MIN(-(SUM($F715:AH715)-$E715),($E715*(1-$D$461))*$D715),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C715,MIN(-(SUM($F715:AI715)-$E715),($E715*(1-$D$461))*$D715),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C715,MIN(-(SUM($F715:AJ715)-$E715),($E715*(1-$D$461))*$D715),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C715,MIN(-(SUM($F715:AK715)-$E715),($E715*(1-$D$461))*$D715),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C715,MIN(-(SUM($F715:AL715)-$E715),($E715*(1-$D$461))*$D715),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C715,MIN(-(SUM($F715:AM715)-$E715),($E715*(1-$D$461))*$D715),0)*AN$457","v":0}]
[null,null,28,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E716*D686","v":0},{"$f":"IF(G$459>=$C716,MIN(-(SUM(F716:$F716)-$E716),($E716*(1-$D$461))*$D716),0)*G$457","v":0},{"$f":"IF(H$459>=$C716,MIN(-(SUM($F716:G716)-$E716),($E716*(1-$D$461))*$D716),0)*H$457","v":0},{"$f":"IF(I$459>=$C716,MIN(-(SUM($F716:H716)-$E716),($E716*(1-$D$461))*$D716),0)*I$457","v":0},{"$f":"IF(J$459>=$C716,MIN(-(SUM($F716:I716)-$E716),($E716*(1-$D$461))*$D716),0)*J$457","v":0},{"$f":"IF(K$459>=$C716,MIN(-(SUM($F716:J716)-$E716),($E716*(1-$D$461))*$D716),0)*K$457","v":0},{"$f":"IF(L$459>=$C716,MIN(-(SUM($F716:K716)-$E716),($E716*(1-$D$461))*$D716),0)*L$457","v":0},{"$f":"IF(M$459>=$C716,MIN(-(SUM($F716:L716)-$E716),($E716*(1-$D$461))*$D716),0)*M$457","v":0},{"$f":"IF(N$459>=$C716,MIN(-(SUM($F716:M716)-$E716),($E716*(1-$D$461))*$D716),0)*N$457","v":0},{"$f":"IF(O$459>=$C716,MIN(-(SUM($F716:N716)-$E716),($E716*(1-$D$461))*$D716),0)*O$457","v":0},{"$f":"IF(P$459>=$C716,MIN(-(SUM($F716:O716)-$E716),($E716*(1-$D$461))*$D716),0)*P$457","v":0},{"$f":"IF(Q$459>=$C716,MIN(-(SUM($F716:P716)-$E716),($E716*(1-$D$461))*$D716),0)*Q$457","v":0},{"$f":"IF(R$459>=$C716,MIN(-(SUM($F716:Q716)-$E716),($E716*(1-$D$461))*$D716),0)*R$457","v":0},{"$f":"IF(S$459>=$C716,MIN(-(SUM($F716:R716)-$E716),($E716*(1-$D$461))*$D716),0)*S$457","v":0},{"$f":"IF(T$459>=$C716,MIN(-(SUM($F716:S716)-$E716),($E716*(1-$D$461))*$D716),0)*T$457","v":0},{"$f":"IF(U$459>=$C716,MIN(-(SUM($F716:T716)-$E716),($E716*(1-$D$461))*$D716),0)*U$457","v":0},{"$f":"IF(V$459>=$C716,MIN(-(SUM($F716:U716)-$E716),($E716*(1-$D$461))*$D716),0)*V$457","v":0},{"$f":"IF(W$459>=$C716,MIN(-(SUM($F716:V716)-$E716),($E716*(1-$D$461))*$D716),0)*W$457","v":0},{"$f":"IF(X$459>=$C716,MIN(-(SUM($F716:W716)-$E716),($E716*(1-$D$461))*$D716),0)*X$457","v":0},{"$f":"IF(Y$459>=$C716,MIN(-(SUM($F716:X716)-$E716),($E716*(1-$D$461))*$D716),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C716,MIN(-(SUM($F716:Y716)-$E716),($E716*(1-$D$461))*$D716),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C716,MIN(-(SUM($F716:Z716)-$E716),($E716*(1-$D$461))*$D716),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C716,MIN(-(SUM($F716:AA716)-$E716),($E716*(1-$D$461))*$D716),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C716,MIN(-(SUM($F716:AB716)-$E716),($E716*(1-$D$461))*$D716),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C716,MIN(-(SUM($F716:AC716)-$E716),($E716*(1-$D$461))*$D716),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C716,MIN(-(SUM($F716:AD716)-$E716),($E716*(1-$D$461))*$D716),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C716,MIN(-(SUM($F716:AE716)-$E716),($E716*(1-$D$461))*$D716),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C716,MIN(-(SUM($F716:AF716)-$E716),($E716*(1-$D$461))*$D716),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C716,MIN(-(SUM($F716:AG716)-$E716),($E716*(1-$D$461))*$D716),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C716,MIN(-(SUM($F716:AH716)-$E716),($E716*(1-$D$461))*$D716),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C716,MIN(-(SUM($F716:AI716)-$E716),($E716*(1-$D$461))*$D716),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C716,MIN(-(SUM($F716:AJ716)-$E716),($E716*(1-$D$461))*$D716),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C716,MIN(-(SUM($F716:AK716)-$E716),($E716*(1-$D$461))*$D716),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C716,MIN(-(SUM($F716:AL716)-$E716),($E716*(1-$D$461))*$D716),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C716,MIN(-(SUM($F716:AM716)-$E716),($E716*(1-$D$461))*$D716),0)*AN$457","v":0}]
[null,null,29,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E717*D686","v":0},{"$f":"IF(G$459>=$C717,MIN(-(SUM(F717:$F717)-$E717),($E717*(1-$D$461))*$D717),0)*G$457","v":0},{"$f":"IF(H$459>=$C717,MIN(-(SUM($F717:G717)-$E717),($E717*(1-$D$461))*$D717),0)*H$457","v":0},{"$f":"IF(I$459>=$C717,MIN(-(SUM($F717:H717)-$E717),($E717*(1-$D$461))*$D717),0)*I$457","v":0},{"$f":"IF(J$459>=$C717,MIN(-(SUM($F717:I717)-$E717),($E717*(1-$D$461))*$D717),0)*J$457","v":0},{"$f":"IF(K$459>=$C717,MIN(-(SUM($F717:J717)-$E717),($E717*(1-$D$461))*$D717),0)*K$457","v":0},{"$f":"IF(L$459>=$C717,MIN(-(SUM($F717:K717)-$E717),($E717*(1-$D$461))*$D717),0)*L$457","v":0},{"$f":"IF(M$459>=$C717,MIN(-(SUM($F717:L717)-$E717),($E717*(1-$D$461))*$D717),0)*M$457","v":0},{"$f":"IF(N$459>=$C717,MIN(-(SUM($F717:M717)-$E717),($E717*(1-$D$461))*$D717),0)*N$457","v":0},{"$f":"IF(O$459>=$C717,MIN(-(SUM($F717:N717)-$E717),($E717*(1-$D$461))*$D717),0)*O$457","v":0},{"$f":"IF(P$459>=$C717,MIN(-(SUM($F717:O717)-$E717),($E717*(1-$D$461))*$D717),0)*P$457","v":0},{"$f":"IF(Q$459>=$C717,MIN(-(SUM($F717:P717)-$E717),($E717*(1-$D$461))*$D717),0)*Q$457","v":0},{"$f":"IF(R$459>=$C717,MIN(-(SUM($F717:Q717)-$E717),($E717*(1-$D$461))*$D717),0)*R$457","v":0},{"$f":"IF(S$459>=$C717,MIN(-(SUM($F717:R717)-$E717),($E717*(1-$D$461))*$D717),0)*S$457","v":0},{"$f":"IF(T$459>=$C717,MIN(-(SUM($F717:S717)-$E717),($E717*(1-$D$461))*$D717),0)*T$457","v":0},{"$f":"IF(U$459>=$C717,MIN(-(SUM($F717:T717)-$E717),($E717*(1-$D$461))*$D717),0)*U$457","v":0},{"$f":"IF(V$459>=$C717,MIN(-(SUM($F717:U717)-$E717),($E717*(1-$D$461))*$D717),0)*V$457","v":0},{"$f":"IF(W$459>=$C717,MIN(-(SUM($F717:V717)-$E717),($E717*(1-$D$461))*$D717),0)*W$457","v":0},{"$f":"IF(X$459>=$C717,MIN(-(SUM($F717:W717)-$E717),($E717*(1-$D$461))*$D717),0)*X$457","v":0},{"$f":"IF(Y$459>=$C717,MIN(-(SUM($F717:X717)-$E717),($E717*(1-$D$461))*$D717),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C717,MIN(-(SUM($F717:Y717)-$E717),($E717*(1-$D$461))*$D717),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C717,MIN(-(SUM($F717:Z717)-$E717),($E717*(1-$D$461))*$D717),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C717,MIN(-(SUM($F717:AA717)-$E717),($E717*(1-$D$461))*$D717),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C717,MIN(-(SUM($F717:AB717)-$E717),($E717*(1-$D$461))*$D717),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C717,MIN(-(SUM($F717:AC717)-$E717),($E717*(1-$D$461))*$D717),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C717,MIN(-(SUM($F717:AD717)-$E717),($E717*(1-$D$461))*$D717),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C717,MIN(-(SUM($F717:AE717)-$E717),($E717*(1-$D$461))*$D717),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C717,MIN(-(SUM($F717:AF717)-$E717),($E717*(1-$D$461))*$D717),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C717,MIN(-(SUM($F717:AG717)-$E717),($E717*(1-$D$461))*$D717),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C717,MIN(-(SUM($F717:AH717)-$E717),($E717*(1-$D$461))*$D717),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C717,MIN(-(SUM($F717:AI717)-$E717),($E717*(1-$D$461))*$D717),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C717,MIN(-(SUM($F717:AJ717)-$E717),($E717*(1-$D$461))*$D717),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C717,MIN(-(SUM($F717:AK717)-$E717),($E717*(1-$D$461))*$D717),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C717,MIN(-(SUM($F717:AL717)-$E717),($E717*(1-$D$461))*$D717),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C717,MIN(-(SUM($F717:AM717)-$E717),($E717*(1-$D$461))*$D717),0)*AN$457","v":0}]
[null,null,30,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E718*D686","v":0},{"$f":"IF(G$459>=$C718,MIN(-(SUM(F718:$F718)-$E718),($E718*(1-$D$461))*$D718),0)*G$457","v":0},{"$f":"IF(H$459>=$C718,MIN(-(SUM($F718:G718)-$E718),($E718*(1-$D$461))*$D718),0)*H$457","v":0},{"$f":"IF(I$459>=$C718,MIN(-(SUM($F718:H718)-$E718),($E718*(1-$D$461))*$D718),0)*I$457","v":0},{"$f":"IF(J$459>=$C718,MIN(-(SUM($F718:I718)-$E718),($E718*(1-$D$461))*$D718),0)*J$457","v":0},{"$f":"IF(K$459>=$C718,MIN(-(SUM($F718:J718)-$E718),($E718*(1-$D$461))*$D718),0)*K$457","v":0},{"$f":"IF(L$459>=$C718,MIN(-(SUM($F718:K718)-$E718),($E718*(1-$D$461))*$D718),0)*L$457","v":0},{"$f":"IF(M$459>=$C718,MIN(-(SUM($F718:L718)-$E718),($E718*(1-$D$461))*$D718),0)*M$457","v":0},{"$f":"IF(N$459>=$C718,MIN(-(SUM($F718:M718)-$E718),($E718*(1-$D$461))*$D718),0)*N$457","v":0},{"$f":"IF(O$459>=$C718,MIN(-(SUM($F718:N718)-$E718),($E718*(1-$D$461))*$D718),0)*O$457","v":0},{"$f":"IF(P$459>=$C718,MIN(-(SUM($F718:O718)-$E718),($E718*(1-$D$461))*$D718),0)*P$457","v":0},{"$f":"IF(Q$459>=$C718,MIN(-(SUM($F718:P718)-$E718),($E718*(1-$D$461))*$D718),0)*Q$457","v":0},{"$f":"IF(R$459>=$C718,MIN(-(SUM($F718:Q718)-$E718),($E718*(1-$D$461))*$D718),0)*R$457","v":0},{"$f":"IF(S$459>=$C718,MIN(-(SUM($F718:R718)-$E718),($E718*(1-$D$461))*$D718),0)*S$457","v":0},{"$f":"IF(T$459>=$C718,MIN(-(SUM($F718:S718)-$E718),($E718*(1-$D$461))*$D718),0)*T$457","v":0},{"$f":"IF(U$459>=$C718,MIN(-(SUM($F718:T718)-$E718),($E718*(1-$D$461))*$D718),0)*U$457","v":0},{"$f":"IF(V$459>=$C718,MIN(-(SUM($F718:U718)-$E718),($E718*(1-$D$461))*$D718),0)*V$457","v":0},{"$f":"IF(W$459>=$C718,MIN(-(SUM($F718:V718)-$E718),($E718*(1-$D$461))*$D718),0)*W$457","v":0},{"$f":"IF(X$459>=$C718,MIN(-(SUM($F718:W718)-$E718),($E718*(1-$D$461))*$D718),0)*X$457","v":0},{"$f":"IF(Y$459>=$C718,MIN(-(SUM($F718:X718)-$E718),($E718*(1-$D$461))*$D718),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C718,MIN(-(SUM($F718:Y718)-$E718),($E718*(1-$D$461))*$D718),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C718,MIN(-(SUM($F718:Z718)-$E718),($E718*(1-$D$461))*$D718),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C718,MIN(-(SUM($F718:AA718)-$E718),($E718*(1-$D$461))*$D718),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C718,MIN(-(SUM($F718:AB718)-$E718),($E718*(1-$D$461))*$D718),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C718,MIN(-(SUM($F718:AC718)-$E718),($E718*(1-$D$461))*$D718),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C718,MIN(-(SUM($F718:AD718)-$E718),($E718*(1-$D$461))*$D718),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C718,MIN(-(SUM($F718:AE718)-$E718),($E718*(1-$D$461))*$D718),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C718,MIN(-(SUM($F718:AF718)-$E718),($E718*(1-$D$461))*$D718),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C718,MIN(-(SUM($F718:AG718)-$E718),($E718*(1-$D$461))*$D718),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C718,MIN(-(SUM($F718:AH718)-$E718),($E718*(1-$D$461))*$D718),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C718,MIN(-(SUM($F718:AI718)-$E718),($E718*(1-$D$461))*$D718),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C718,MIN(-(SUM($F718:AJ718)-$E718),($E718*(1-$D$461))*$D718),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C718,MIN(-(SUM($F718:AK718)-$E718),($E718*(1-$D$461))*$D718),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C718,MIN(-(SUM($F718:AL718)-$E718),($E718*(1-$D$461))*$D718),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C718,MIN(-(SUM($F718:AM718)-$E718),($E718*(1-$D$461))*$D718),0)*AN$457","v":0}]
[null,null,31,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E719*D686","v":0},{"$f":"IF(G$459>=$C719,MIN(-(SUM(F719:$F719)-$E719),($E719*(1-$D$461))*$D719),0)*G$457","v":0},{"$f":"IF(H$459>=$C719,MIN(-(SUM($F719:G719)-$E719),($E719*(1-$D$461))*$D719),0)*H$457","v":0},{"$f":"IF(I$459>=$C719,MIN(-(SUM($F719:H719)-$E719),($E719*(1-$D$461))*$D719),0)*I$457","v":0},{"$f":"IF(J$459>=$C719,MIN(-(SUM($F719:I719)-$E719),($E719*(1-$D$461))*$D719),0)*J$457","v":0},{"$f":"IF(K$459>=$C719,MIN(-(SUM($F719:J719)-$E719),($E719*(1-$D$461))*$D719),0)*K$457","v":0},{"$f":"IF(L$459>=$C719,MIN(-(SUM($F719:K719)-$E719),($E719*(1-$D$461))*$D719),0)*L$457","v":0},{"$f":"IF(M$459>=$C719,MIN(-(SUM($F719:L719)-$E719),($E719*(1-$D$461))*$D719),0)*M$457","v":0},{"$f":"IF(N$459>=$C719,MIN(-(SUM($F719:M719)-$E719),($E719*(1-$D$461))*$D719),0)*N$457","v":0},{"$f":"IF(O$459>=$C719,MIN(-(SUM($F719:N719)-$E719),($E719*(1-$D$461))*$D719),0)*O$457","v":0},{"$f":"IF(P$459>=$C719,MIN(-(SUM($F719:O719)-$E719),($E719*(1-$D$461))*$D719),0)*P$457","v":0},{"$f":"IF(Q$459>=$C719,MIN(-(SUM($F719:P719)-$E719),($E719*(1-$D$461))*$D719),0)*Q$457","v":0},{"$f":"IF(R$459>=$C719,MIN(-(SUM($F719:Q719)-$E719),($E719*(1-$D$461))*$D719),0)*R$457","v":0},{"$f":"IF(S$459>=$C719,MIN(-(SUM($F719:R719)-$E719),($E719*(1-$D$461))*$D719),0)*S$457","v":0},{"$f":"IF(T$459>=$C719,MIN(-(SUM($F719:S719)-$E719),($E719*(1-$D$461))*$D719),0)*T$457","v":0},{"$f":"IF(U$459>=$C719,MIN(-(SUM($F719:T719)-$E719),($E719*(1-$D$461))*$D719),0)*U$457","v":0},{"$f":"IF(V$459>=$C719,MIN(-(SUM($F719:U719)-$E719),($E719*(1-$D$461))*$D719),0)*V$457","v":0},{"$f":"IF(W$459>=$C719,MIN(-(SUM($F719:V719)-$E719),($E719*(1-$D$461))*$D719),0)*W$457","v":0},{"$f":"IF(X$459>=$C719,MIN(-(SUM($F719:W719)-$E719),($E719*(1-$D$461))*$D719),0)*X$457","v":0},{"$f":"IF(Y$459>=$C719,MIN(-(SUM($F719:X719)-$E719),($E719*(1-$D$461))*$D719),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C719,MIN(-(SUM($F719:Y719)-$E719),($E719*(1-$D$461))*$D719),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C719,MIN(-(SUM($F719:Z719)-$E719),($E719*(1-$D$461))*$D719),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C719,MIN(-(SUM($F719:AA719)-$E719),($E719*(1-$D$461))*$D719),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C719,MIN(-(SUM($F719:AB719)-$E719),($E719*(1-$D$461))*$D719),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C719,MIN(-(SUM($F719:AC719)-$E719),($E719*(1-$D$461))*$D719),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C719,MIN(-(SUM($F719:AD719)-$E719),($E719*(1-$D$461))*$D719),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C719,MIN(-(SUM($F719:AE719)-$E719),($E719*(1-$D$461))*$D719),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C719,MIN(-(SUM($F719:AF719)-$E719),($E719*(1-$D$461))*$D719),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C719,MIN(-(SUM($F719:AG719)-$E719),($E719*(1-$D$461))*$D719),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C719,MIN(-(SUM($F719:AH719)-$E719),($E719*(1-$D$461))*$D719),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C719,MIN(-(SUM($F719:AI719)-$E719),($E719*(1-$D$461))*$D719),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C719,MIN(-(SUM($F719:AJ719)-$E719),($E719*(1-$D$461))*$D719),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C719,MIN(-(SUM($F719:AK719)-$E719),($E719*(1-$D$461))*$D719),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C719,MIN(-(SUM($F719:AL719)-$E719),($E719*(1-$D$461))*$D719),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C719,MIN(-(SUM($F719:AM719)-$E719),($E719*(1-$D$461))*$D719),0)*AN$457","v":0}]
[null,null,32,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E720*D686","v":0},{"$f":"IF(G$459>=$C720,MIN(-(SUM(F720:$F720)-$E720),($E720*(1-$D$461))*$D720),0)*G$457","v":0},{"$f":"IF(H$459>=$C720,MIN(-(SUM($F720:G720)-$E720),($E720*(1-$D$461))*$D720),0)*H$457","v":0},{"$f":"IF(I$459>=$C720,MIN(-(SUM($F720:H720)-$E720),($E720*(1-$D$461))*$D720),0)*I$457","v":0},{"$f":"IF(J$459>=$C720,MIN(-(SUM($F720:I720)-$E720),($E720*(1-$D$461))*$D720),0)*J$457","v":0},{"$f":"IF(K$459>=$C720,MIN(-(SUM($F720:J720)-$E720),($E720*(1-$D$461))*$D720),0)*K$457","v":0},{"$f":"IF(L$459>=$C720,MIN(-(SUM($F720:K720)-$E720),($E720*(1-$D$461))*$D720),0)*L$457","v":0},{"$f":"IF(M$459>=$C720,MIN(-(SUM($F720:L720)-$E720),($E720*(1-$D$461))*$D720),0)*M$457","v":0},{"$f":"IF(N$459>=$C720,MIN(-(SUM($F720:M720)-$E720),($E720*(1-$D$461))*$D720),0)*N$457","v":0},{"$f":"IF(O$459>=$C720,MIN(-(SUM($F720:N720)-$E720),($E720*(1-$D$461))*$D720),0)*O$457","v":0},{"$f":"IF(P$459>=$C720,MIN(-(SUM($F720:O720)-$E720),($E720*(1-$D$461))*$D720),0)*P$457","v":0},{"$f":"IF(Q$459>=$C720,MIN(-(SUM($F720:P720)-$E720),($E720*(1-$D$461))*$D720),0)*Q$457","v":0},{"$f":"IF(R$459>=$C720,MIN(-(SUM($F720:Q720)-$E720),($E720*(1-$D$461))*$D720),0)*R$457","v":0},{"$f":"IF(S$459>=$C720,MIN(-(SUM($F720:R720)-$E720),($E720*(1-$D$461))*$D720),0)*S$457","v":0},{"$f":"IF(T$459>=$C720,MIN(-(SUM($F720:S720)-$E720),($E720*(1-$D$461))*$D720),0)*T$457","v":0},{"$f":"IF(U$459>=$C720,MIN(-(SUM($F720:T720)-$E720),($E720*(1-$D$461))*$D720),0)*U$457","v":0},{"$f":"IF(V$459>=$C720,MIN(-(SUM($F720:U720)-$E720),($E720*(1-$D$461))*$D720),0)*V$457","v":0},{"$f":"IF(W$459>=$C720,MIN(-(SUM($F720:V720)-$E720),($E720*(1-$D$461))*$D720),0)*W$457","v":0},{"$f":"IF(X$459>=$C720,MIN(-(SUM($F720:W720)-$E720),($E720*(1-$D$461))*$D720),0)*X$457","v":0},{"$f":"IF(Y$459>=$C720,MIN(-(SUM($F720:X720)-$E720),($E720*(1-$D$461))*$D720),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C720,MIN(-(SUM($F720:Y720)-$E720),($E720*(1-$D$461))*$D720),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C720,MIN(-(SUM($F720:Z720)-$E720),($E720*(1-$D$461))*$D720),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C720,MIN(-(SUM($F720:AA720)-$E720),($E720*(1-$D$461))*$D720),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C720,MIN(-(SUM($F720:AB720)-$E720),($E720*(1-$D$461))*$D720),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C720,MIN(-(SUM($F720:AC720)-$E720),($E720*(1-$D$461))*$D720),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C720,MIN(-(SUM($F720:AD720)-$E720),($E720*(1-$D$461))*$D720),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C720,MIN(-(SUM($F720:AE720)-$E720),($E720*(1-$D$461))*$D720),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C720,MIN(-(SUM($F720:AF720)-$E720),($E720*(1-$D$461))*$D720),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C720,MIN(-(SUM($F720:AG720)-$E720),($E720*(1-$D$461))*$D720),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C720,MIN(-(SUM($F720:AH720)-$E720),($E720*(1-$D$461))*$D720),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C720,MIN(-(SUM($F720:AI720)-$E720),($E720*(1-$D$461))*$D720),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C720,MIN(-(SUM($F720:AJ720)-$E720),($E720*(1-$D$461))*$D720),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C720,MIN(-(SUM($F720:AK720)-$E720),($E720*(1-$D$461))*$D720),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C720,MIN(-(SUM($F720:AL720)-$E720),($E720*(1-$D$461))*$D720),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C720,MIN(-(SUM($F720:AM720)-$E720),($E720*(1-$D$461))*$D720),0)*AN$457","v":0}]
[null,null,33,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E721*D686","v":0},{"$f":"IF(G$459>=$C721,MIN(-(SUM(F721:$F721)-$E721),($E721*(1-$D$461))*$D721),0)*G$457","v":0},{"$f":"IF(H$459>=$C721,MIN(-(SUM($F721:G721)-$E721),($E721*(1-$D$461))*$D721),0)*H$457","v":0},{"$f":"IF(I$459>=$C721,MIN(-(SUM($F721:H721)-$E721),($E721*(1-$D$461))*$D721),0)*I$457","v":0},{"$f":"IF(J$459>=$C721,MIN(-(SUM($F721:I721)-$E721),($E721*(1-$D$461))*$D721),0)*J$457","v":0},{"$f":"IF(K$459>=$C721,MIN(-(SUM($F721:J721)-$E721),($E721*(1-$D$461))*$D721),0)*K$457","v":0},{"$f":"IF(L$459>=$C721,MIN(-(SUM($F721:K721)-$E721),($E721*(1-$D$461))*$D721),0)*L$457","v":0},{"$f":"IF(M$459>=$C721,MIN(-(SUM($F721:L721)-$E721),($E721*(1-$D$461))*$D721),0)*M$457","v":0},{"$f":"IF(N$459>=$C721,MIN(-(SUM($F721:M721)-$E721),($E721*(1-$D$461))*$D721),0)*N$457","v":0},{"$f":"IF(O$459>=$C721,MIN(-(SUM($F721:N721)-$E721),($E721*(1-$D$461))*$D721),0)*O$457","v":0},{"$f":"IF(P$459>=$C721,MIN(-(SUM($F721:O721)-$E721),($E721*(1-$D$461))*$D721),0)*P$457","v":0},{"$f":"IF(Q$459>=$C721,MIN(-(SUM($F721:P721)-$E721),($E721*(1-$D$461))*$D721),0)*Q$457","v":0},{"$f":"IF(R$459>=$C721,MIN(-(SUM($F721:Q721)-$E721),($E721*(1-$D$461))*$D721),0)*R$457","v":0},{"$f":"IF(S$459>=$C721,MIN(-(SUM($F721:R721)-$E721),($E721*(1-$D$461))*$D721),0)*S$457","v":0},{"$f":"IF(T$459>=$C721,MIN(-(SUM($F721:S721)-$E721),($E721*(1-$D$461))*$D721),0)*T$457","v":0},{"$f":"IF(U$459>=$C721,MIN(-(SUM($F721:T721)-$E721),($E721*(1-$D$461))*$D721),0)*U$457","v":0},{"$f":"IF(V$459>=$C721,MIN(-(SUM($F721:U721)-$E721),($E721*(1-$D$461))*$D721),0)*V$457","v":0},{"$f":"IF(W$459>=$C721,MIN(-(SUM($F721:V721)-$E721),($E721*(1-$D$461))*$D721),0)*W$457","v":0},{"$f":"IF(X$459>=$C721,MIN(-(SUM($F721:W721)-$E721),($E721*(1-$D$461))*$D721),0)*X$457","v":0},{"$f":"IF(Y$459>=$C721,MIN(-(SUM($F721:X721)-$E721),($E721*(1-$D$461))*$D721),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C721,MIN(-(SUM($F721:Y721)-$E721),($E721*(1-$D$461))*$D721),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C721,MIN(-(SUM($F721:Z721)-$E721),($E721*(1-$D$461))*$D721),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C721,MIN(-(SUM($F721:AA721)-$E721),($E721*(1-$D$461))*$D721),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C721,MIN(-(SUM($F721:AB721)-$E721),($E721*(1-$D$461))*$D721),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C721,MIN(-(SUM($F721:AC721)-$E721),($E721*(1-$D$461))*$D721),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C721,MIN(-(SUM($F721:AD721)-$E721),($E721*(1-$D$461))*$D721),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C721,MIN(-(SUM($F721:AE721)-$E721),($E721*(1-$D$461))*$D721),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C721,MIN(-(SUM($F721:AF721)-$E721),($E721*(1-$D$461))*$D721),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C721,MIN(-(SUM($F721:AG721)-$E721),($E721*(1-$D$461))*$D721),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C721,MIN(-(SUM($F721:AH721)-$E721),($E721*(1-$D$461))*$D721),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C721,MIN(-(SUM($F721:AI721)-$E721),($E721*(1-$D$461))*$D721),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C721,MIN(-(SUM($F721:AJ721)-$E721),($E721*(1-$D$461))*$D721),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C721,MIN(-(SUM($F721:AK721)-$E721),($E721*(1-$D$461))*$D721),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C721,MIN(-(SUM($F721:AL721)-$E721),($E721*(1-$D$461))*$D721),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C721,MIN(-(SUM($F721:AM721)-$E721),($E721*(1-$D$461))*$D721),0)*AN$457","v":0}]
[null,null,34,{"$f":"Inputs!$D$263","v":0.1},0,{"$f":"E722*D686","v":0},{"$f":"IF(G$459>=$C722,MIN(-(SUM(F722:$F722)-$E722),($E722*(1-$D$461))*$D722),0)*G$457","v":0},{"$f":"IF(H$459>=$C722,MIN(-(SUM($F722:G722)-$E722),($E722*(1-$D$461))*$D722),0)*H$457","v":0},{"$f":"IF(I$459>=$C722,MIN(-(SUM($F722:H722)-$E722),($E722*(1-$D$461))*$D722),0)*I$457","v":0},{"$f":"IF(J$459>=$C722,MIN(-(SUM($F722:I722)-$E722),($E722*(1-$D$461))*$D722),0)*J$457","v":0},{"$f":"IF(K$459>=$C722,MIN(-(SUM($F722:J722)-$E722),($E722*(1-$D$461))*$D722),0)*K$457","v":0},{"$f":"IF(L$459>=$C722,MIN(-(SUM($F722:K722)-$E722),($E722*(1-$D$461))*$D722),0)*L$457","v":0},{"$f":"IF(M$459>=$C722,MIN(-(SUM($F722:L722)-$E722),($E722*(1-$D$461))*$D722),0)*M$457","v":0},{"$f":"IF(N$459>=$C722,MIN(-(SUM($F722:M722)-$E722),($E722*(1-$D$461))*$D722),0)*N$457","v":0},{"$f":"IF(O$459>=$C722,MIN(-(SUM($F722:N722)-$E722),($E722*(1-$D$461))*$D722),0)*O$457","v":0},{"$f":"IF(P$459>=$C722,MIN(-(SUM($F722:O722)-$E722),($E722*(1-$D$461))*$D722),0)*P$457","v":0},{"$f":"IF(Q$459>=$C722,MIN(-(SUM($F722:P722)-$E722),($E722*(1-$D$461))*$D722),0)*Q$457","v":0},{"$f":"IF(R$459>=$C722,MIN(-(SUM($F722:Q722)-$E722),($E722*(1-$D$461))*$D722),0)*R$457","v":0},{"$f":"IF(S$459>=$C722,MIN(-(SUM($F722:R722)-$E722),($E722*(1-$D$461))*$D722),0)*S$457","v":0},{"$f":"IF(T$459>=$C722,MIN(-(SUM($F722:S722)-$E722),($E722*(1-$D$461))*$D722),0)*T$457","v":0},{"$f":"IF(U$459>=$C722,MIN(-(SUM($F722:T722)-$E722),($E722*(1-$D$461))*$D722),0)*U$457","v":0},{"$f":"IF(V$459>=$C722,MIN(-(SUM($F722:U722)-$E722),($E722*(1-$D$461))*$D722),0)*V$457","v":0},{"$f":"IF(W$459>=$C722,MIN(-(SUM($F722:V722)-$E722),($E722*(1-$D$461))*$D722),0)*W$457","v":0},{"$f":"IF(X$459>=$C722,MIN(-(SUM($F722:W722)-$E722),($E722*(1-$D$461))*$D722),0)*X$457","v":0},{"$f":"IF(Y$459>=$C722,MIN(-(SUM($F722:X722)-$E722),($E722*(1-$D$461))*$D722),0)*Y$457","v":0},{"$f":"IF(Z$459>=$C722,MIN(-(SUM($F722:Y722)-$E722),($E722*(1-$D$461))*$D722),0)*Z$457","v":0},{"$f":"IF(AA$459>=$C722,MIN(-(SUM($F722:Z722)-$E722),($E722*(1-$D$461))*$D722),0)*AA$457","v":0},{"$f":"IF(AB$459>=$C722,MIN(-(SUM($F722:AA722)-$E722),($E722*(1-$D$461))*$D722),0)*AB$457","v":0},{"$f":"IF(AC$459>=$C722,MIN(-(SUM($F722:AB722)-$E722),($E722*(1-$D$461))*$D722),0)*AC$457","v":0},{"$f":"IF(AD$459>=$C722,MIN(-(SUM($F722:AC722)-$E722),($E722*(1-$D$461))*$D722),0)*AD$457","v":0},{"$f":"IF(AE$459>=$C722,MIN(-(SUM($F722:AD722)-$E722),($E722*(1-$D$461))*$D722),0)*AE$457","v":0},{"$f":"IF(AF$459>=$C722,MIN(-(SUM($F722:AE722)-$E722),($E722*(1-$D$461))*$D722),0)*AF$457","v":0},{"$f":"IF(AG$459>=$C722,MIN(-(SUM($F722:AF722)-$E722),($E722*(1-$D$461))*$D722),0)*AG$457","v":0},{"$f":"IF(AH$459>=$C722,MIN(-(SUM($F722:AG722)-$E722),($E722*(1-$D$461))*$D722),0)*AH$457","v":0},{"$f":"IF(AI$459>=$C722,MIN(-(SUM($F722:AH722)-$E722),($E722*(1-$D$461))*$D722),0)*AI$457","v":0},{"$f":"IF(AJ$459>=$C722,MIN(-(SUM($F722:AI722)-$E722),($E722*(1-$D$461))*$D722),0)*AJ$457","v":0},{"$f":"IF(AK$459>=$C722,MIN(-(SUM($F722:AJ722)-$E722),($E722*(1-$D$461))*$D722),0)*AK$457","v":0},{"$f":"IF(AL$459>=$C722,MIN(-(SUM($F722:AK722)-$E722),($E722*(1-$D$461))*$D722),0)*AL$457","v":0},{"$f":"IF(AM$459>=$C722,MIN(-(SUM($F722:AL722)-$E722),($E722*(1-$D$461))*$D722),0)*AM$457","v":0},{"$f":"IF(AN$459>=$C722,MIN(-(SUM($F722:AM722)-$E722),($E722*(1-$D$461))*$D722),0)*AN$457","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G689:G722)","v":0},{"$f":"SUM(H689:H722)","v":0},{"$f":"SUM(I689:I722)","v":0},{"$f":"SUM(J689:J722)","v":0},{"$f":"SUM(K689:K722)","v":0},{"$f":"SUM(L689:L722)","v":0},{"$f":"SUM(M689:M722)","v":0},{"$f":"SUM(N689:N722)","v":0},{"$f":"SUM(O689:O722)","v":0},{"$f":"SUM(P689:P722)","v":0},{"$f":"SUM(Q689:Q722)","v":0},{"$f":"SUM(R689:R722)","v":0},{"$f":"SUM(S689:S722)","v":0},{"$f":"SUM(T689:T722)","v":0},{"$f":"SUM(U689:U722)","v":0},{"$f":"SUM(V689:V722)","v":0},{"$f":"SUM(W689:W722)","v":0},{"$f":"SUM(X689:X722)","v":0},{"$f":"SUM(Y689:Y722)","v":0},{"$f":"SUM(Z689:Z722)","v":0},{"$f":"SUM(AA689:AA722)","v":0},{"$f":"SUM(AB689:AB722)","v":0},{"$f":"SUM(AC689:AC722)","v":0},{"$f":"SUM(AD689:AD722)","v":0},{"$f":"SUM(AE689:AE722)","v":0},{"$f":"SUM(AF689:AF722)","v":0},{"$f":"SUM(AG689:AG722)","v":0},{"$f":"SUM(AH689:AH722)","v":0},{"$f":"SUM(AI689:AI722)","v":0},{"$f":"SUM(AJ689:AJ722)","v":0},{"$f":"SUM(AK689:AK722)","v":0},{"$f":"SUM(AL689:AL722)","v":0},{"$f":"SUM(AM689:AM722)","v":0},{"$f":"SUM(AN689:AN722)","v":0}]
[]
[]
[null,null,"Veículos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado veículos divisível (b/f)",null,"$ 000s",null,{"$f":"F733","v":0},541.19200000000001,445.852352,300.56476399999997,155.27717599999997,9.9895879999999693,-2.8421709430404007E-14,15.656815999999973,11.742611999999973,7.8284079999999729,3.9142039999999727,541.19199999999989,445.85235199999988,300.56476399999985,155.27717599999986,9.9895879999998556,-1.4210854715202004E-13,15.656815999999859,11.742611999999859,7.8284079999998593,3.914203999999859,541.19199999999978,445.85235199999977,300.56476399999974,155.27717599999974,9.9895879999997419,-2.5579538487363607E-13,15.656815999999745,11.742611999999745,7.8284079999997456,3.9142039999997453,3.9142039999997453,3.9142039999997453,3.9142039999997453]
[null,null,"CAPEX de veículos",null,"$ 000s",{"$f":"SUM(G731:AN731)","v":2238.0268799999999},{"$f":"G438","v":676.49},49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,676.49,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,676.49,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G732:AN732)","v":-2234.1126760000002},{"$f":"-G778","v":-135.298},-145.287588,-145.287588,-145.287588,-145.287588,-9.9895879999999977,{"$f":"-M778","v":-3.9142040000000002},-3.9142040000000002,-3.9142040000000002,-3.9142040000000002,-139.21220400000001,-145.287588,-145.287588,-145.287588,-145.287588,-9.9895879999999977,-3.9142040000000002,-3.9142040000000002,-3.9142040000000002,-3.9142040000000002,-139.21220400000001,-145.287588,-145.287588,-145.287588,-145.287588,-9.9895879999999977,-3.9142040000000002,-3.9142040000000002,-3.9142040000000002,-3.9142040000000002,0,0,0,0]
[null,null,"Imobilizado veículos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G730:G732)","v":541.19200000000001},445.852352,300.56476399999997,155.27717599999997,9.9895879999999693,-2.8421709430404007E-14,15.656815999999973,11.742611999999973,7.8284079999999729,3.9142039999999727,541.19199999999989,445.85235199999988,300.56476399999985,155.27717599999986,9.9895879999998556,-1.4210854715202004E-13,15.656815999999859,11.742611999999859,7.8284079999998593,3.914203999999859,541.19199999999978,445.85235199999977,300.56476399999974,155.27717599999974,9.9895879999997419,-2.5579538487363607E-13,15.656815999999745,11.742611999999745,7.8284079999997456,3.9142039999997453,3.9142039999997453,3.9142039999997453,3.9142039999997453,3.9142039999997453]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!E264","v":0.3}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX"]
[null,null,{"$f":"TRANSPOSE(G739:AN739)","v":1},{"$f":"Inputs!$D$264","v":0.2},{"$f":"TRANSPOSE(G731:AN731)","v":676.49},null,{"$f":"IF(G$514>=$C744,MIN(-(SUM(F744:$F744)-$E744),($E744)*$D744),0)*G$512","v":135.298},{"$f":"IF(H$514>=$C744,MIN(-(SUM($F744:G744)-$E744),($E744)*$D744),0)*H$512","v":135.298},{"$f":"IF(I$514>=$C744,MIN(-(SUM($F744:H744)-$E744),($E744)*$D744),0)*I$512","v":135.298},{"$f":"IF(J$514>=$C744,MIN(-(SUM($F744:I744)-$E744),($E744)*$D744),0)*J$512","v":135.298},{"$f":"IF(K$514>=$C744,MIN(-(SUM($F744:J744)-$E744),($E744)*$D744),0)*K$512","v":135.298},{"$f":"IF(L$514>=$C744,MIN(-(SUM($F744:K744)-$E744),($E744)*$D744),0)*L$512","v":0},{"$f":"IF(M$514>=$C744,MIN(-(SUM($F744:L744)-$E744),($E744)*$D744),0)*M$512","v":0},{"$f":"IF(N$514>=$C744,MIN(-(SUM($F744:M744)-$E744),($E744)*$D744),0)*N$512","v":0},{"$f":"IF(O$514>=$C744,MIN(-(SUM($F744:N744)-$E744),($E744)*$D744),0)*O$512","v":0},{"$f":"IF(P$514>=$C744,MIN(-(SUM($F744:O744)-$E744),($E744)*$D744),0)*P$512","v":0},{"$f":"IF(Q$514>=$C744,MIN(-(SUM($F744:P744)-$E744),($E744)*$D744),0)*Q$512","v":0},{"$f":"IF(R$514>=$C744,MIN(-(SUM($F744:Q744)-$E744),($E744)*$D744),0)*R$512","v":0},{"$f":"IF(S$514>=$C744,MIN(-(SUM($F744:R744)-$E744),($E744)*$D744),0)*S$512","v":0},{"$f":"IF(T$514>=$C744,MIN(-(SUM($F744:S744)-$E744),($E744)*$D744),0)*T$512","v":0},{"$f":"IF(U$514>=$C744,MIN(-(SUM($F744:T744)-$E744),($E744)*$D744),0)*U$512","v":0},{"$f":"IF(V$514>=$C744,MIN(-(SUM($F744:U744)-$E744),($E744)*$D744),0)*V$512","v":0},{"$f":"IF(W$514>=$C744,MIN(-(SUM($F744:V744)-$E744),($E744)*$D744),0)*W$512","v":0},{"$f":"IF(X$514>=$C744,MIN(-(SUM($F744:W744)-$E744),($E744)*$D744),0)*X$512","v":0},{"$f":"IF(Y$514>=$C744,MIN(-(SUM($F744:X744)-$E744),($E744)*$D744),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C744,MIN(-(SUM($F744:Y744)-$E744),($E744)*$D744),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C744,MIN(-(SUM($F744:Z744)-$E744),($E744)*$D744),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C744,MIN(-(SUM($F744:AA744)-$E744),($E744)*$D744),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C744,MIN(-(SUM($F744:AB744)-$E744),($E744)*$D744),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C744,MIN(-(SUM($F744:AC744)-$E744),($E744)*$D744),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C744,MIN(-(SUM($F744:AD744)-$E744),($E744)*$D744),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C744,MIN(-(SUM($F744:AE744)-$E744),($E744)*$D744),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C744,MIN(-(SUM($F744:AF744)-$E744),($E744)*$D744),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C744,MIN(-(SUM($F744:AG744)-$E744),($E744)*$D744),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C744,MIN(-(SUM($F744:AH744)-$E744),($E744)*$D744),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C744,MIN(-(SUM($F744:AI744)-$E744),($E744)*$D744),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C744,MIN(-(SUM($F744:AJ744)-$E744),($E744)*$D744),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C744,MIN(-(SUM($F744:AK744)-$E744),($E744)*$D744),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C744,MIN(-(SUM($F744:AL744)-$E744),($E744)*$D744),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C744,MIN(-(SUM($F744:AM744)-$E744),($E744)*$D744),0)*AN$512","v":0}]
[null,null,2,{"$f":"Inputs!$D$264","v":0.2},49.947940000000003,null,{"$f":"IF(G$514>=$C745,MIN(-(SUM(F745:$F745)-$E745),($E745)*$D745),0)*G$512","v":0},{"$f":"IF(H$514>=$C745,MIN(-(SUM($F745:G745)-$E745),($E745)*$D745),0)*H$512","v":9.9895880000000012},{"$f":"IF(I$514>=$C745,MIN(-(SUM($F745:H745)-$E745),($E745)*$D745),0)*I$512","v":9.9895880000000012},{"$f":"IF(J$514>=$C745,MIN(-(SUM($F745:I745)-$E745),($E745)*$D745),0)*J$512","v":9.9895880000000012},{"$f":"IF(K$514>=$C745,MIN(-(SUM($F745:J745)-$E745),($E745)*$D745),0)*K$512","v":9.9895880000000012},{"$f":"IF(L$514>=$C745,MIN(-(SUM($F745:K745)-$E745),($E745)*$D745),0)*L$512","v":9.9895879999999977},{"$f":"IF(M$514>=$C745,MIN(-(SUM($F745:L745)-$E745),($E745)*$D745),0)*M$512","v":0},{"$f":"IF(N$514>=$C745,MIN(-(SUM($F745:M745)-$E745),($E745)*$D745),0)*N$512","v":0},{"$f":"IF(O$514>=$C745,MIN(-(SUM($F745:N745)-$E745),($E745)*$D745),0)*O$512","v":0},{"$f":"IF(P$514>=$C745,MIN(-(SUM($F745:O745)-$E745),($E745)*$D745),0)*P$512","v":0},{"$f":"IF(Q$514>=$C745,MIN(-(SUM($F745:P745)-$E745),($E745)*$D745),0)*Q$512","v":0},{"$f":"IF(R$514>=$C745,MIN(-(SUM($F745:Q745)-$E745),($E745)*$D745),0)*R$512","v":0},{"$f":"IF(S$514>=$C745,MIN(-(SUM($F745:R745)-$E745),($E745)*$D745),0)*S$512","v":0},{"$f":"IF(T$514>=$C745,MIN(-(SUM($F745:S745)-$E745),($E745)*$D745),0)*T$512","v":0},{"$f":"IF(U$514>=$C745,MIN(-(SUM($F745:T745)-$E745),($E745)*$D745),0)*U$512","v":0},{"$f":"IF(V$514>=$C745,MIN(-(SUM($F745:U745)-$E745),($E745)*$D745),0)*V$512","v":0},{"$f":"IF(W$514>=$C745,MIN(-(SUM($F745:V745)-$E745),($E745)*$D745),0)*W$512","v":0},{"$f":"IF(X$514>=$C745,MIN(-(SUM($F745:W745)-$E745),($E745)*$D745),0)*X$512","v":0},{"$f":"IF(Y$514>=$C745,MIN(-(SUM($F745:X745)-$E745),($E745)*$D745),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C745,MIN(-(SUM($F745:Y745)-$E745),($E745)*$D745),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C745,MIN(-(SUM($F745:Z745)-$E745),($E745)*$D745),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C745,MIN(-(SUM($F745:AA745)-$E745),($E745)*$D745),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C745,MIN(-(SUM($F745:AB745)-$E745),($E745)*$D745),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C745,MIN(-(SUM($F745:AC745)-$E745),($E745)*$D745),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C745,MIN(-(SUM($F745:AD745)-$E745),($E745)*$D745),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C745,MIN(-(SUM($F745:AE745)-$E745),($E745)*$D745),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C745,MIN(-(SUM($F745:AF745)-$E745),($E745)*$D745),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C745,MIN(-(SUM($F745:AG745)-$E745),($E745)*$D745),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C745,MIN(-(SUM($F745:AH745)-$E745),($E745)*$D745),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C745,MIN(-(SUM($F745:AI745)-$E745),($E745)*$D745),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C745,MIN(-(SUM($F745:AJ745)-$E745),($E745)*$D745),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C745,MIN(-(SUM($F745:AK745)-$E745),($E745)*$D745),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C745,MIN(-(SUM($F745:AL745)-$E745),($E745)*$D745),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C745,MIN(-(SUM($F745:AM745)-$E745),($E745)*$D745),0)*AN$512","v":0}]
[null,null,3,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C746,MIN(-(SUM(F746:$F746)-$E746),($E746)*$D746),0)*G$512","v":0},{"$f":"IF(H$514>=$C746,MIN(-(SUM($F746:G746)-$E746),($E746)*$D746),0)*H$512","v":0},{"$f":"IF(I$514>=$C746,MIN(-(SUM($F746:H746)-$E746),($E746)*$D746),0)*I$512","v":0},{"$f":"IF(J$514>=$C746,MIN(-(SUM($F746:I746)-$E746),($E746)*$D746),0)*J$512","v":0},{"$f":"IF(K$514>=$C746,MIN(-(SUM($F746:J746)-$E746),($E746)*$D746),0)*K$512","v":0},{"$f":"IF(L$514>=$C746,MIN(-(SUM($F746:K746)-$E746),($E746)*$D746),0)*L$512","v":0},{"$f":"IF(M$514>=$C746,MIN(-(SUM($F746:L746)-$E746),($E746)*$D746),0)*M$512","v":0},{"$f":"IF(N$514>=$C746,MIN(-(SUM($F746:M746)-$E746),($E746)*$D746),0)*N$512","v":0},{"$f":"IF(O$514>=$C746,MIN(-(SUM($F746:N746)-$E746),($E746)*$D746),0)*O$512","v":0},{"$f":"IF(P$514>=$C746,MIN(-(SUM($F746:O746)-$E746),($E746)*$D746),0)*P$512","v":0},{"$f":"IF(Q$514>=$C746,MIN(-(SUM($F746:P746)-$E746),($E746)*$D746),0)*Q$512","v":0},{"$f":"IF(R$514>=$C746,MIN(-(SUM($F746:Q746)-$E746),($E746)*$D746),0)*R$512","v":0},{"$f":"IF(S$514>=$C746,MIN(-(SUM($F746:R746)-$E746),($E746)*$D746),0)*S$512","v":0},{"$f":"IF(T$514>=$C746,MIN(-(SUM($F746:S746)-$E746),($E746)*$D746),0)*T$512","v":0},{"$f":"IF(U$514>=$C746,MIN(-(SUM($F746:T746)-$E746),($E746)*$D746),0)*U$512","v":0},{"$f":"IF(V$514>=$C746,MIN(-(SUM($F746:U746)-$E746),($E746)*$D746),0)*V$512","v":0},{"$f":"IF(W$514>=$C746,MIN(-(SUM($F746:V746)-$E746),($E746)*$D746),0)*W$512","v":0},{"$f":"IF(X$514>=$C746,MIN(-(SUM($F746:W746)-$E746),($E746)*$D746),0)*X$512","v":0},{"$f":"IF(Y$514>=$C746,MIN(-(SUM($F746:X746)-$E746),($E746)*$D746),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C746,MIN(-(SUM($F746:Y746)-$E746),($E746)*$D746),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C746,MIN(-(SUM($F746:Z746)-$E746),($E746)*$D746),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C746,MIN(-(SUM($F746:AA746)-$E746),($E746)*$D746),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C746,MIN(-(SUM($F746:AB746)-$E746),($E746)*$D746),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C746,MIN(-(SUM($F746:AC746)-$E746),($E746)*$D746),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C746,MIN(-(SUM($F746:AD746)-$E746),($E746)*$D746),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C746,MIN(-(SUM($F746:AE746)-$E746),($E746)*$D746),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C746,MIN(-(SUM($F746:AF746)-$E746),($E746)*$D746),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C746,MIN(-(SUM($F746:AG746)-$E746),($E746)*$D746),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C746,MIN(-(SUM($F746:AH746)-$E746),($E746)*$D746),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C746,MIN(-(SUM($F746:AI746)-$E746),($E746)*$D746),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C746,MIN(-(SUM($F746:AJ746)-$E746),($E746)*$D746),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C746,MIN(-(SUM($F746:AK746)-$E746),($E746)*$D746),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C746,MIN(-(SUM($F746:AL746)-$E746),($E746)*$D746),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C746,MIN(-(SUM($F746:AM746)-$E746),($E746)*$D746),0)*AN$512","v":0}]
[null,null,4,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C747,MIN(-(SUM(F747:$F747)-$E747),($E747)*$D747),0)*G$512","v":0},{"$f":"IF(H$514>=$C747,MIN(-(SUM($F747:G747)-$E747),($E747)*$D747),0)*H$512","v":0},{"$f":"IF(I$514>=$C747,MIN(-(SUM($F747:H747)-$E747),($E747)*$D747),0)*I$512","v":0},{"$f":"IF(J$514>=$C747,MIN(-(SUM($F747:I747)-$E747),($E747)*$D747),0)*J$512","v":0},{"$f":"IF(K$514>=$C747,MIN(-(SUM($F747:J747)-$E747),($E747)*$D747),0)*K$512","v":0},{"$f":"IF(L$514>=$C747,MIN(-(SUM($F747:K747)-$E747),($E747)*$D747),0)*L$512","v":0},{"$f":"IF(M$514>=$C747,MIN(-(SUM($F747:L747)-$E747),($E747)*$D747),0)*M$512","v":0},{"$f":"IF(N$514>=$C747,MIN(-(SUM($F747:M747)-$E747),($E747)*$D747),0)*N$512","v":0},{"$f":"IF(O$514>=$C747,MIN(-(SUM($F747:N747)-$E747),($E747)*$D747),0)*O$512","v":0},{"$f":"IF(P$514>=$C747,MIN(-(SUM($F747:O747)-$E747),($E747)*$D747),0)*P$512","v":0},{"$f":"IF(Q$514>=$C747,MIN(-(SUM($F747:P747)-$E747),($E747)*$D747),0)*Q$512","v":0},{"$f":"IF(R$514>=$C747,MIN(-(SUM($F747:Q747)-$E747),($E747)*$D747),0)*R$512","v":0},{"$f":"IF(S$514>=$C747,MIN(-(SUM($F747:R747)-$E747),($E747)*$D747),0)*S$512","v":0},{"$f":"IF(T$514>=$C747,MIN(-(SUM($F747:S747)-$E747),($E747)*$D747),0)*T$512","v":0},{"$f":"IF(U$514>=$C747,MIN(-(SUM($F747:T747)-$E747),($E747)*$D747),0)*U$512","v":0},{"$f":"IF(V$514>=$C747,MIN(-(SUM($F747:U747)-$E747),($E747)*$D747),0)*V$512","v":0},{"$f":"IF(W$514>=$C747,MIN(-(SUM($F747:V747)-$E747),($E747)*$D747),0)*W$512","v":0},{"$f":"IF(X$514>=$C747,MIN(-(SUM($F747:W747)-$E747),($E747)*$D747),0)*X$512","v":0},{"$f":"IF(Y$514>=$C747,MIN(-(SUM($F747:X747)-$E747),($E747)*$D747),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C747,MIN(-(SUM($F747:Y747)-$E747),($E747)*$D747),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C747,MIN(-(SUM($F747:Z747)-$E747),($E747)*$D747),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C747,MIN(-(SUM($F747:AA747)-$E747),($E747)*$D747),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C747,MIN(-(SUM($F747:AB747)-$E747),($E747)*$D747),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C747,MIN(-(SUM($F747:AC747)-$E747),($E747)*$D747),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C747,MIN(-(SUM($F747:AD747)-$E747),($E747)*$D747),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C747,MIN(-(SUM($F747:AE747)-$E747),($E747)*$D747),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C747,MIN(-(SUM($F747:AF747)-$E747),($E747)*$D747),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C747,MIN(-(SUM($F747:AG747)-$E747),($E747)*$D747),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C747,MIN(-(SUM($F747:AH747)-$E747),($E747)*$D747),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C747,MIN(-(SUM($F747:AI747)-$E747),($E747)*$D747),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C747,MIN(-(SUM($F747:AJ747)-$E747),($E747)*$D747),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C747,MIN(-(SUM($F747:AK747)-$E747),($E747)*$D747),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C747,MIN(-(SUM($F747:AL747)-$E747),($E747)*$D747),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C747,MIN(-(SUM($F747:AM747)-$E747),($E747)*$D747),0)*AN$512","v":0}]
[null,null,5,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C748,MIN(-(SUM(F748:$F748)-$E748),($E748)*$D748),0)*G$512","v":0},{"$f":"IF(H$514>=$C748,MIN(-(SUM($F748:G748)-$E748),($E748)*$D748),0)*H$512","v":0},{"$f":"IF(I$514>=$C748,MIN(-(SUM($F748:H748)-$E748),($E748)*$D748),0)*I$512","v":0},{"$f":"IF(J$514>=$C748,MIN(-(SUM($F748:I748)-$E748),($E748)*$D748),0)*J$512","v":0},{"$f":"IF(K$514>=$C748,MIN(-(SUM($F748:J748)-$E748),($E748)*$D748),0)*K$512","v":0},{"$f":"IF(L$514>=$C748,MIN(-(SUM($F748:K748)-$E748),($E748)*$D748),0)*L$512","v":0},{"$f":"IF(M$514>=$C748,MIN(-(SUM($F748:L748)-$E748),($E748)*$D748),0)*M$512","v":0},{"$f":"IF(N$514>=$C748,MIN(-(SUM($F748:M748)-$E748),($E748)*$D748),0)*N$512","v":0},{"$f":"IF(O$514>=$C748,MIN(-(SUM($F748:N748)-$E748),($E748)*$D748),0)*O$512","v":0},{"$f":"IF(P$514>=$C748,MIN(-(SUM($F748:O748)-$E748),($E748)*$D748),0)*P$512","v":0},{"$f":"IF(Q$514>=$C748,MIN(-(SUM($F748:P748)-$E748),($E748)*$D748),0)*Q$512","v":0},{"$f":"IF(R$514>=$C748,MIN(-(SUM($F748:Q748)-$E748),($E748)*$D748),0)*R$512","v":0},{"$f":"IF(S$514>=$C748,MIN(-(SUM($F748:R748)-$E748),($E748)*$D748),0)*S$512","v":0},{"$f":"IF(T$514>=$C748,MIN(-(SUM($F748:S748)-$E748),($E748)*$D748),0)*T$512","v":0},{"$f":"IF(U$514>=$C748,MIN(-(SUM($F748:T748)-$E748),($E748)*$D748),0)*U$512","v":0},{"$f":"IF(V$514>=$C748,MIN(-(SUM($F748:U748)-$E748),($E748)*$D748),0)*V$512","v":0},{"$f":"IF(W$514>=$C748,MIN(-(SUM($F748:V748)-$E748),($E748)*$D748),0)*W$512","v":0},{"$f":"IF(X$514>=$C748,MIN(-(SUM($F748:W748)-$E748),($E748)*$D748),0)*X$512","v":0},{"$f":"IF(Y$514>=$C748,MIN(-(SUM($F748:X748)-$E748),($E748)*$D748),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C748,MIN(-(SUM($F748:Y748)-$E748),($E748)*$D748),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C748,MIN(-(SUM($F748:Z748)-$E748),($E748)*$D748),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C748,MIN(-(SUM($F748:AA748)-$E748),($E748)*$D748),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C748,MIN(-(SUM($F748:AB748)-$E748),($E748)*$D748),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C748,MIN(-(SUM($F748:AC748)-$E748),($E748)*$D748),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C748,MIN(-(SUM($F748:AD748)-$E748),($E748)*$D748),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C748,MIN(-(SUM($F748:AE748)-$E748),($E748)*$D748),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C748,MIN(-(SUM($F748:AF748)-$E748),($E748)*$D748),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C748,MIN(-(SUM($F748:AG748)-$E748),($E748)*$D748),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C748,MIN(-(SUM($F748:AH748)-$E748),($E748)*$D748),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C748,MIN(-(SUM($F748:AI748)-$E748),($E748)*$D748),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C748,MIN(-(SUM($F748:AJ748)-$E748),($E748)*$D748),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C748,MIN(-(SUM($F748:AK748)-$E748),($E748)*$D748),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C748,MIN(-(SUM($F748:AL748)-$E748),($E748)*$D748),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C748,MIN(-(SUM($F748:AM748)-$E748),($E748)*$D748),0)*AN$512","v":0}]
[null,null,6,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C749,MIN(-(SUM(F749:$F749)-$E749),($E749)*$D749),0)*G$512","v":0},{"$f":"IF(H$514>=$C749,MIN(-(SUM($F749:G749)-$E749),($E749)*$D749),0)*H$512","v":0},{"$f":"IF(I$514>=$C749,MIN(-(SUM($F749:H749)-$E749),($E749)*$D749),0)*I$512","v":0},{"$f":"IF(J$514>=$C749,MIN(-(SUM($F749:I749)-$E749),($E749)*$D749),0)*J$512","v":0},{"$f":"IF(K$514>=$C749,MIN(-(SUM($F749:J749)-$E749),($E749)*$D749),0)*K$512","v":0},{"$f":"IF(L$514>=$C749,MIN(-(SUM($F749:K749)-$E749),($E749)*$D749),0)*L$512","v":0},{"$f":"IF(M$514>=$C749,MIN(-(SUM($F749:L749)-$E749),($E749)*$D749),0)*M$512","v":0},{"$f":"IF(N$514>=$C749,MIN(-(SUM($F749:M749)-$E749),($E749)*$D749),0)*N$512","v":0},{"$f":"IF(O$514>=$C749,MIN(-(SUM($F749:N749)-$E749),($E749)*$D749),0)*O$512","v":0},{"$f":"IF(P$514>=$C749,MIN(-(SUM($F749:O749)-$E749),($E749)*$D749),0)*P$512","v":0},{"$f":"IF(Q$514>=$C749,MIN(-(SUM($F749:P749)-$E749),($E749)*$D749),0)*Q$512","v":0},{"$f":"IF(R$514>=$C749,MIN(-(SUM($F749:Q749)-$E749),($E749)*$D749),0)*R$512","v":0},{"$f":"IF(S$514>=$C749,MIN(-(SUM($F749:R749)-$E749),($E749)*$D749),0)*S$512","v":0},{"$f":"IF(T$514>=$C749,MIN(-(SUM($F749:S749)-$E749),($E749)*$D749),0)*T$512","v":0},{"$f":"IF(U$514>=$C749,MIN(-(SUM($F749:T749)-$E749),($E749)*$D749),0)*U$512","v":0},{"$f":"IF(V$514>=$C749,MIN(-(SUM($F749:U749)-$E749),($E749)*$D749),0)*V$512","v":0},{"$f":"IF(W$514>=$C749,MIN(-(SUM($F749:V749)-$E749),($E749)*$D749),0)*W$512","v":0},{"$f":"IF(X$514>=$C749,MIN(-(SUM($F749:W749)-$E749),($E749)*$D749),0)*X$512","v":0},{"$f":"IF(Y$514>=$C749,MIN(-(SUM($F749:X749)-$E749),($E749)*$D749),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C749,MIN(-(SUM($F749:Y749)-$E749),($E749)*$D749),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C749,MIN(-(SUM($F749:Z749)-$E749),($E749)*$D749),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C749,MIN(-(SUM($F749:AA749)-$E749),($E749)*$D749),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C749,MIN(-(SUM($F749:AB749)-$E749),($E749)*$D749),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C749,MIN(-(SUM($F749:AC749)-$E749),($E749)*$D749),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C749,MIN(-(SUM($F749:AD749)-$E749),($E749)*$D749),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C749,MIN(-(SUM($F749:AE749)-$E749),($E749)*$D749),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C749,MIN(-(SUM($F749:AF749)-$E749),($E749)*$D749),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C749,MIN(-(SUM($F749:AG749)-$E749),($E749)*$D749),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C749,MIN(-(SUM($F749:AH749)-$E749),($E749)*$D749),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C749,MIN(-(SUM($F749:AI749)-$E749),($E749)*$D749),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C749,MIN(-(SUM($F749:AJ749)-$E749),($E749)*$D749),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C749,MIN(-(SUM($F749:AK749)-$E749),($E749)*$D749),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C749,MIN(-(SUM($F749:AL749)-$E749),($E749)*$D749),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C749,MIN(-(SUM($F749:AM749)-$E749),($E749)*$D749),0)*AN$512","v":0}]
[null,null,7,{"$f":"Inputs!$D$264","v":0.2},19.571020000000001,null,{"$f":"IF(G$514>=$C750,MIN(-(SUM(F750:$F750)-$E750),($E750)*$D750),0)*G$512","v":0},{"$f":"IF(H$514>=$C750,MIN(-(SUM($F750:G750)-$E750),($E750)*$D750),0)*H$512","v":0},{"$f":"IF(I$514>=$C750,MIN(-(SUM($F750:H750)-$E750),($E750)*$D750),0)*I$512","v":0},{"$f":"IF(J$514>=$C750,MIN(-(SUM($F750:I750)-$E750),($E750)*$D750),0)*J$512","v":0},{"$f":"IF(K$514>=$C750,MIN(-(SUM($F750:J750)-$E750),($E750)*$D750),0)*K$512","v":0},{"$f":"IF(L$514>=$C750,MIN(-(SUM($F750:K750)-$E750),($E750)*$D750),0)*L$512","v":0},{"$f":"IF(M$514>=$C750,MIN(-(SUM($F750:L750)-$E750),($E750)*$D750),0)*M$512","v":3.9142040000000002},{"$f":"IF(N$514>=$C750,MIN(-(SUM($F750:M750)-$E750),($E750)*$D750),0)*N$512","v":3.9142040000000002},{"$f":"IF(O$514>=$C750,MIN(-(SUM($F750:N750)-$E750),($E750)*$D750),0)*O$512","v":3.9142040000000002},{"$f":"IF(P$514>=$C750,MIN(-(SUM($F750:O750)-$E750),($E750)*$D750),0)*P$512","v":3.9142040000000002},{"$f":"IF(Q$514>=$C750,MIN(-(SUM($F750:P750)-$E750),($E750)*$D750),0)*Q$512","v":3.9142039999999998},{"$f":"IF(R$514>=$C750,MIN(-(SUM($F750:Q750)-$E750),($E750)*$D750),0)*R$512","v":0},{"$f":"IF(S$514>=$C750,MIN(-(SUM($F750:R750)-$E750),($E750)*$D750),0)*S$512","v":0},{"$f":"IF(T$514>=$C750,MIN(-(SUM($F750:S750)-$E750),($E750)*$D750),0)*T$512","v":0},{"$f":"IF(U$514>=$C750,MIN(-(SUM($F750:T750)-$E750),($E750)*$D750),0)*U$512","v":0},{"$f":"IF(V$514>=$C750,MIN(-(SUM($F750:U750)-$E750),($E750)*$D750),0)*V$512","v":0},{"$f":"IF(W$514>=$C750,MIN(-(SUM($F750:V750)-$E750),($E750)*$D750),0)*W$512","v":0},{"$f":"IF(X$514>=$C750,MIN(-(SUM($F750:W750)-$E750),($E750)*$D750),0)*X$512","v":0},{"$f":"IF(Y$514>=$C750,MIN(-(SUM($F750:X750)-$E750),($E750)*$D750),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C750,MIN(-(SUM($F750:Y750)-$E750),($E750)*$D750),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C750,MIN(-(SUM($F750:Z750)-$E750),($E750)*$D750),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C750,MIN(-(SUM($F750:AA750)-$E750),($E750)*$D750),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C750,MIN(-(SUM($F750:AB750)-$E750),($E750)*$D750),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C750,MIN(-(SUM($F750:AC750)-$E750),($E750)*$D750),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C750,MIN(-(SUM($F750:AD750)-$E750),($E750)*$D750),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C750,MIN(-(SUM($F750:AE750)-$E750),($E750)*$D750),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C750,MIN(-(SUM($F750:AF750)-$E750),($E750)*$D750),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C750,MIN(-(SUM($F750:AG750)-$E750),($E750)*$D750),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C750,MIN(-(SUM($F750:AH750)-$E750),($E750)*$D750),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C750,MIN(-(SUM($F750:AI750)-$E750),($E750)*$D750),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C750,MIN(-(SUM($F750:AJ750)-$E750),($E750)*$D750),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C750,MIN(-(SUM($F750:AK750)-$E750),($E750)*$D750),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C750,MIN(-(SUM($F750:AL750)-$E750),($E750)*$D750),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C750,MIN(-(SUM($F750:AM750)-$E750),($E750)*$D750),0)*AN$512","v":0}]
[null,null,8,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C751,MIN(-(SUM(F751:$F751)-$E751),($E751)*$D751),0)*G$512","v":0},{"$f":"IF(H$514>=$C751,MIN(-(SUM($F751:G751)-$E751),($E751)*$D751),0)*H$512","v":0},{"$f":"IF(I$514>=$C751,MIN(-(SUM($F751:H751)-$E751),($E751)*$D751),0)*I$512","v":0},{"$f":"IF(J$514>=$C751,MIN(-(SUM($F751:I751)-$E751),($E751)*$D751),0)*J$512","v":0},{"$f":"IF(K$514>=$C751,MIN(-(SUM($F751:J751)-$E751),($E751)*$D751),0)*K$512","v":0},{"$f":"IF(L$514>=$C751,MIN(-(SUM($F751:K751)-$E751),($E751)*$D751),0)*L$512","v":0},{"$f":"IF(M$514>=$C751,MIN(-(SUM($F751:L751)-$E751),($E751)*$D751),0)*M$512","v":0},{"$f":"IF(N$514>=$C751,MIN(-(SUM($F751:M751)-$E751),($E751)*$D751),0)*N$512","v":0},{"$f":"IF(O$514>=$C751,MIN(-(SUM($F751:N751)-$E751),($E751)*$D751),0)*O$512","v":0},{"$f":"IF(P$514>=$C751,MIN(-(SUM($F751:O751)-$E751),($E751)*$D751),0)*P$512","v":0},{"$f":"IF(Q$514>=$C751,MIN(-(SUM($F751:P751)-$E751),($E751)*$D751),0)*Q$512","v":0},{"$f":"IF(R$514>=$C751,MIN(-(SUM($F751:Q751)-$E751),($E751)*$D751),0)*R$512","v":0},{"$f":"IF(S$514>=$C751,MIN(-(SUM($F751:R751)-$E751),($E751)*$D751),0)*S$512","v":0},{"$f":"IF(T$514>=$C751,MIN(-(SUM($F751:S751)-$E751),($E751)*$D751),0)*T$512","v":0},{"$f":"IF(U$514>=$C751,MIN(-(SUM($F751:T751)-$E751),($E751)*$D751),0)*U$512","v":0},{"$f":"IF(V$514>=$C751,MIN(-(SUM($F751:U751)-$E751),($E751)*$D751),0)*V$512","v":0},{"$f":"IF(W$514>=$C751,MIN(-(SUM($F751:V751)-$E751),($E751)*$D751),0)*W$512","v":0},{"$f":"IF(X$514>=$C751,MIN(-(SUM($F751:W751)-$E751),($E751)*$D751),0)*X$512","v":0},{"$f":"IF(Y$514>=$C751,MIN(-(SUM($F751:X751)-$E751),($E751)*$D751),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C751,MIN(-(SUM($F751:Y751)-$E751),($E751)*$D751),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C751,MIN(-(SUM($F751:Z751)-$E751),($E751)*$D751),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C751,MIN(-(SUM($F751:AA751)-$E751),($E751)*$D751),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C751,MIN(-(SUM($F751:AB751)-$E751),($E751)*$D751),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C751,MIN(-(SUM($F751:AC751)-$E751),($E751)*$D751),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C751,MIN(-(SUM($F751:AD751)-$E751),($E751)*$D751),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C751,MIN(-(SUM($F751:AE751)-$E751),($E751)*$D751),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C751,MIN(-(SUM($F751:AF751)-$E751),($E751)*$D751),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C751,MIN(-(SUM($F751:AG751)-$E751),($E751)*$D751),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C751,MIN(-(SUM($F751:AH751)-$E751),($E751)*$D751),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C751,MIN(-(SUM($F751:AI751)-$E751),($E751)*$D751),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C751,MIN(-(SUM($F751:AJ751)-$E751),($E751)*$D751),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C751,MIN(-(SUM($F751:AK751)-$E751),($E751)*$D751),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C751,MIN(-(SUM($F751:AL751)-$E751),($E751)*$D751),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C751,MIN(-(SUM($F751:AM751)-$E751),($E751)*$D751),0)*AN$512","v":0}]
[null,null,9,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C752,MIN(-(SUM(F752:$F752)-$E752),($E752)*$D752),0)*G$512","v":0},{"$f":"IF(H$514>=$C752,MIN(-(SUM($F752:G752)-$E752),($E752)*$D752),0)*H$512","v":0},{"$f":"IF(I$514>=$C752,MIN(-(SUM($F752:H752)-$E752),($E752)*$D752),0)*I$512","v":0},{"$f":"IF(J$514>=$C752,MIN(-(SUM($F752:I752)-$E752),($E752)*$D752),0)*J$512","v":0},{"$f":"IF(K$514>=$C752,MIN(-(SUM($F752:J752)-$E752),($E752)*$D752),0)*K$512","v":0},{"$f":"IF(L$514>=$C752,MIN(-(SUM($F752:K752)-$E752),($E752)*$D752),0)*L$512","v":0},{"$f":"IF(M$514>=$C752,MIN(-(SUM($F752:L752)-$E752),($E752)*$D752),0)*M$512","v":0},{"$f":"IF(N$514>=$C752,MIN(-(SUM($F752:M752)-$E752),($E752)*$D752),0)*N$512","v":0},{"$f":"IF(O$514>=$C752,MIN(-(SUM($F752:N752)-$E752),($E752)*$D752),0)*O$512","v":0},{"$f":"IF(P$514>=$C752,MIN(-(SUM($F752:O752)-$E752),($E752)*$D752),0)*P$512","v":0},{"$f":"IF(Q$514>=$C752,MIN(-(SUM($F752:P752)-$E752),($E752)*$D752),0)*Q$512","v":0},{"$f":"IF(R$514>=$C752,MIN(-(SUM($F752:Q752)-$E752),($E752)*$D752),0)*R$512","v":0},{"$f":"IF(S$514>=$C752,MIN(-(SUM($F752:R752)-$E752),($E752)*$D752),0)*S$512","v":0},{"$f":"IF(T$514>=$C752,MIN(-(SUM($F752:S752)-$E752),($E752)*$D752),0)*T$512","v":0},{"$f":"IF(U$514>=$C752,MIN(-(SUM($F752:T752)-$E752),($E752)*$D752),0)*U$512","v":0},{"$f":"IF(V$514>=$C752,MIN(-(SUM($F752:U752)-$E752),($E752)*$D752),0)*V$512","v":0},{"$f":"IF(W$514>=$C752,MIN(-(SUM($F752:V752)-$E752),($E752)*$D752),0)*W$512","v":0},{"$f":"IF(X$514>=$C752,MIN(-(SUM($F752:W752)-$E752),($E752)*$D752),0)*X$512","v":0},{"$f":"IF(Y$514>=$C752,MIN(-(SUM($F752:X752)-$E752),($E752)*$D752),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C752,MIN(-(SUM($F752:Y752)-$E752),($E752)*$D752),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C752,MIN(-(SUM($F752:Z752)-$E752),($E752)*$D752),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C752,MIN(-(SUM($F752:AA752)-$E752),($E752)*$D752),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C752,MIN(-(SUM($F752:AB752)-$E752),($E752)*$D752),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C752,MIN(-(SUM($F752:AC752)-$E752),($E752)*$D752),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C752,MIN(-(SUM($F752:AD752)-$E752),($E752)*$D752),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C752,MIN(-(SUM($F752:AE752)-$E752),($E752)*$D752),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C752,MIN(-(SUM($F752:AF752)-$E752),($E752)*$D752),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C752,MIN(-(SUM($F752:AG752)-$E752),($E752)*$D752),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C752,MIN(-(SUM($F752:AH752)-$E752),($E752)*$D752),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C752,MIN(-(SUM($F752:AI752)-$E752),($E752)*$D752),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C752,MIN(-(SUM($F752:AJ752)-$E752),($E752)*$D752),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C752,MIN(-(SUM($F752:AK752)-$E752),($E752)*$D752),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C752,MIN(-(SUM($F752:AL752)-$E752),($E752)*$D752),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C752,MIN(-(SUM($F752:AM752)-$E752),($E752)*$D752),0)*AN$512","v":0}]
[null,null,10,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C753,MIN(-(SUM(F753:$F753)-$E753),($E753)*$D753),0)*G$512","v":0},{"$f":"IF(H$514>=$C753,MIN(-(SUM($F753:G753)-$E753),($E753)*$D753),0)*H$512","v":0},{"$f":"IF(I$514>=$C753,MIN(-(SUM($F753:H753)-$E753),($E753)*$D753),0)*I$512","v":0},{"$f":"IF(J$514>=$C753,MIN(-(SUM($F753:I753)-$E753),($E753)*$D753),0)*J$512","v":0},{"$f":"IF(K$514>=$C753,MIN(-(SUM($F753:J753)-$E753),($E753)*$D753),0)*K$512","v":0},{"$f":"IF(L$514>=$C753,MIN(-(SUM($F753:K753)-$E753),($E753)*$D753),0)*L$512","v":0},{"$f":"IF(M$514>=$C753,MIN(-(SUM($F753:L753)-$E753),($E753)*$D753),0)*M$512","v":0},{"$f":"IF(N$514>=$C753,MIN(-(SUM($F753:M753)-$E753),($E753)*$D753),0)*N$512","v":0},{"$f":"IF(O$514>=$C753,MIN(-(SUM($F753:N753)-$E753),($E753)*$D753),0)*O$512","v":0},{"$f":"IF(P$514>=$C753,MIN(-(SUM($F753:O753)-$E753),($E753)*$D753),0)*P$512","v":0},{"$f":"IF(Q$514>=$C753,MIN(-(SUM($F753:P753)-$E753),($E753)*$D753),0)*Q$512","v":0},{"$f":"IF(R$514>=$C753,MIN(-(SUM($F753:Q753)-$E753),($E753)*$D753),0)*R$512","v":0},{"$f":"IF(S$514>=$C753,MIN(-(SUM($F753:R753)-$E753),($E753)*$D753),0)*S$512","v":0},{"$f":"IF(T$514>=$C753,MIN(-(SUM($F753:S753)-$E753),($E753)*$D753),0)*T$512","v":0},{"$f":"IF(U$514>=$C753,MIN(-(SUM($F753:T753)-$E753),($E753)*$D753),0)*U$512","v":0},{"$f":"IF(V$514>=$C753,MIN(-(SUM($F753:U753)-$E753),($E753)*$D753),0)*V$512","v":0},{"$f":"IF(W$514>=$C753,MIN(-(SUM($F753:V753)-$E753),($E753)*$D753),0)*W$512","v":0},{"$f":"IF(X$514>=$C753,MIN(-(SUM($F753:W753)-$E753),($E753)*$D753),0)*X$512","v":0},{"$f":"IF(Y$514>=$C753,MIN(-(SUM($F753:X753)-$E753),($E753)*$D753),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C753,MIN(-(SUM($F753:Y753)-$E753),($E753)*$D753),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C753,MIN(-(SUM($F753:Z753)-$E753),($E753)*$D753),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C753,MIN(-(SUM($F753:AA753)-$E753),($E753)*$D753),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C753,MIN(-(SUM($F753:AB753)-$E753),($E753)*$D753),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C753,MIN(-(SUM($F753:AC753)-$E753),($E753)*$D753),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C753,MIN(-(SUM($F753:AD753)-$E753),($E753)*$D753),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C753,MIN(-(SUM($F753:AE753)-$E753),($E753)*$D753),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C753,MIN(-(SUM($F753:AF753)-$E753),($E753)*$D753),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C753,MIN(-(SUM($F753:AG753)-$E753),($E753)*$D753),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C753,MIN(-(SUM($F753:AH753)-$E753),($E753)*$D753),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C753,MIN(-(SUM($F753:AI753)-$E753),($E753)*$D753),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C753,MIN(-(SUM($F753:AJ753)-$E753),($E753)*$D753),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C753,MIN(-(SUM($F753:AK753)-$E753),($E753)*$D753),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C753,MIN(-(SUM($F753:AL753)-$E753),($E753)*$D753),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C753,MIN(-(SUM($F753:AM753)-$E753),($E753)*$D753),0)*AN$512","v":0}]
[null,null,11,{"$f":"Inputs!$D$264","v":0.2},676.49,null,{"$f":"IF(G$514>=$C754,MIN(-(SUM(F754:$F754)-$E754),($E754)*$D754),0)*G$512","v":0},{"$f":"IF(H$514>=$C754,MIN(-(SUM($F754:G754)-$E754),($E754)*$D754),0)*H$512","v":0},{"$f":"IF(I$514>=$C754,MIN(-(SUM($F754:H754)-$E754),($E754)*$D754),0)*I$512","v":0},{"$f":"IF(J$514>=$C754,MIN(-(SUM($F754:I754)-$E754),($E754)*$D754),0)*J$512","v":0},{"$f":"IF(K$514>=$C754,MIN(-(SUM($F754:J754)-$E754),($E754)*$D754),0)*K$512","v":0},{"$f":"IF(L$514>=$C754,MIN(-(SUM($F754:K754)-$E754),($E754)*$D754),0)*L$512","v":0},{"$f":"IF(M$514>=$C754,MIN(-(SUM($F754:L754)-$E754),($E754)*$D754),0)*M$512","v":0},{"$f":"IF(N$514>=$C754,MIN(-(SUM($F754:M754)-$E754),($E754)*$D754),0)*N$512","v":0},{"$f":"IF(O$514>=$C754,MIN(-(SUM($F754:N754)-$E754),($E754)*$D754),0)*O$512","v":0},{"$f":"IF(P$514>=$C754,MIN(-(SUM($F754:O754)-$E754),($E754)*$D754),0)*P$512","v":0},{"$f":"IF(Q$514>=$C754,MIN(-(SUM($F754:P754)-$E754),($E754)*$D754),0)*Q$512","v":135.298},{"$f":"IF(R$514>=$C754,MIN(-(SUM($F754:Q754)-$E754),($E754)*$D754),0)*R$512","v":135.298},{"$f":"IF(S$514>=$C754,MIN(-(SUM($F754:R754)-$E754),($E754)*$D754),0)*S$512","v":135.298},{"$f":"IF(T$514>=$C754,MIN(-(SUM($F754:S754)-$E754),($E754)*$D754),0)*T$512","v":135.298},{"$f":"IF(U$514>=$C754,MIN(-(SUM($F754:T754)-$E754),($E754)*$D754),0)*U$512","v":135.298},{"$f":"IF(V$514>=$C754,MIN(-(SUM($F754:U754)-$E754),($E754)*$D754),0)*V$512","v":0},{"$f":"IF(W$514>=$C754,MIN(-(SUM($F754:V754)-$E754),($E754)*$D754),0)*W$512","v":0},{"$f":"IF(X$514>=$C754,MIN(-(SUM($F754:W754)-$E754),($E754)*$D754),0)*X$512","v":0},{"$f":"IF(Y$514>=$C754,MIN(-(SUM($F754:X754)-$E754),($E754)*$D754),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C754,MIN(-(SUM($F754:Y754)-$E754),($E754)*$D754),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C754,MIN(-(SUM($F754:Z754)-$E754),($E754)*$D754),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C754,MIN(-(SUM($F754:AA754)-$E754),($E754)*$D754),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C754,MIN(-(SUM($F754:AB754)-$E754),($E754)*$D754),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C754,MIN(-(SUM($F754:AC754)-$E754),($E754)*$D754),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C754,MIN(-(SUM($F754:AD754)-$E754),($E754)*$D754),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C754,MIN(-(SUM($F754:AE754)-$E754),($E754)*$D754),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C754,MIN(-(SUM($F754:AF754)-$E754),($E754)*$D754),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C754,MIN(-(SUM($F754:AG754)-$E754),($E754)*$D754),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C754,MIN(-(SUM($F754:AH754)-$E754),($E754)*$D754),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C754,MIN(-(SUM($F754:AI754)-$E754),($E754)*$D754),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C754,MIN(-(SUM($F754:AJ754)-$E754),($E754)*$D754),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C754,MIN(-(SUM($F754:AK754)-$E754),($E754)*$D754),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C754,MIN(-(SUM($F754:AL754)-$E754),($E754)*$D754),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C754,MIN(-(SUM($F754:AM754)-$E754),($E754)*$D754),0)*AN$512","v":0}]
[null,null,12,{"$f":"Inputs!$D$264","v":0.2},49.947940000000003,null,{"$f":"IF(G$514>=$C755,MIN(-(SUM(F755:$F755)-$E755),($E755)*$D755),0)*G$512","v":0},{"$f":"IF(H$514>=$C755,MIN(-(SUM($F755:G755)-$E755),($E755)*$D755),0)*H$512","v":0},{"$f":"IF(I$514>=$C755,MIN(-(SUM($F755:H755)-$E755),($E755)*$D755),0)*I$512","v":0},{"$f":"IF(J$514>=$C755,MIN(-(SUM($F755:I755)-$E755),($E755)*$D755),0)*J$512","v":0},{"$f":"IF(K$514>=$C755,MIN(-(SUM($F755:J755)-$E755),($E755)*$D755),0)*K$512","v":0},{"$f":"IF(L$514>=$C755,MIN(-(SUM($F755:K755)-$E755),($E755)*$D755),0)*L$512","v":0},{"$f":"IF(M$514>=$C755,MIN(-(SUM($F755:L755)-$E755),($E755)*$D755),0)*M$512","v":0},{"$f":"IF(N$514>=$C755,MIN(-(SUM($F755:M755)-$E755),($E755)*$D755),0)*N$512","v":0},{"$f":"IF(O$514>=$C755,MIN(-(SUM($F755:N755)-$E755),($E755)*$D755),0)*O$512","v":0},{"$f":"IF(P$514>=$C755,MIN(-(SUM($F755:O755)-$E755),($E755)*$D755),0)*P$512","v":0},{"$f":"IF(Q$514>=$C755,MIN(-(SUM($F755:P755)-$E755),($E755)*$D755),0)*Q$512","v":0},{"$f":"IF(R$514>=$C755,MIN(-(SUM($F755:Q755)-$E755),($E755)*$D755),0)*R$512","v":9.9895880000000012},{"$f":"IF(S$514>=$C755,MIN(-(SUM($F755:R755)-$E755),($E755)*$D755),0)*S$512","v":9.9895880000000012},{"$f":"IF(T$514>=$C755,MIN(-(SUM($F755:S755)-$E755),($E755)*$D755),0)*T$512","v":9.9895880000000012},{"$f":"IF(U$514>=$C755,MIN(-(SUM($F755:T755)-$E755),($E755)*$D755),0)*U$512","v":9.9895880000000012},{"$f":"IF(V$514>=$C755,MIN(-(SUM($F755:U755)-$E755),($E755)*$D755),0)*V$512","v":9.9895879999999977},{"$f":"IF(W$514>=$C755,MIN(-(SUM($F755:V755)-$E755),($E755)*$D755),0)*W$512","v":0},{"$f":"IF(X$514>=$C755,MIN(-(SUM($F755:W755)-$E755),($E755)*$D755),0)*X$512","v":0},{"$f":"IF(Y$514>=$C755,MIN(-(SUM($F755:X755)-$E755),($E755)*$D755),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C755,MIN(-(SUM($F755:Y755)-$E755),($E755)*$D755),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C755,MIN(-(SUM($F755:Z755)-$E755),($E755)*$D755),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C755,MIN(-(SUM($F755:AA755)-$E755),($E755)*$D755),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C755,MIN(-(SUM($F755:AB755)-$E755),($E755)*$D755),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C755,MIN(-(SUM($F755:AC755)-$E755),($E755)*$D755),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C755,MIN(-(SUM($F755:AD755)-$E755),($E755)*$D755),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C755,MIN(-(SUM($F755:AE755)-$E755),($E755)*$D755),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C755,MIN(-(SUM($F755:AF755)-$E755),($E755)*$D755),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C755,MIN(-(SUM($F755:AG755)-$E755),($E755)*$D755),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C755,MIN(-(SUM($F755:AH755)-$E755),($E755)*$D755),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C755,MIN(-(SUM($F755:AI755)-$E755),($E755)*$D755),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C755,MIN(-(SUM($F755:AJ755)-$E755),($E755)*$D755),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C755,MIN(-(SUM($F755:AK755)-$E755),($E755)*$D755),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C755,MIN(-(SUM($F755:AL755)-$E755),($E755)*$D755),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C755,MIN(-(SUM($F755:AM755)-$E755),($E755)*$D755),0)*AN$512","v":0}]
[null,null,13,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C756,MIN(-(SUM(F756:$F756)-$E756),($E756)*$D756),0)*G$512","v":0},{"$f":"IF(H$514>=$C756,MIN(-(SUM($F756:G756)-$E756),($E756)*$D756),0)*H$512","v":0},{"$f":"IF(I$514>=$C756,MIN(-(SUM($F756:H756)-$E756),($E756)*$D756),0)*I$512","v":0},{"$f":"IF(J$514>=$C756,MIN(-(SUM($F756:I756)-$E756),($E756)*$D756),0)*J$512","v":0},{"$f":"IF(K$514>=$C756,MIN(-(SUM($F756:J756)-$E756),($E756)*$D756),0)*K$512","v":0},{"$f":"IF(L$514>=$C756,MIN(-(SUM($F756:K756)-$E756),($E756)*$D756),0)*L$512","v":0},{"$f":"IF(M$514>=$C756,MIN(-(SUM($F756:L756)-$E756),($E756)*$D756),0)*M$512","v":0},{"$f":"IF(N$514>=$C756,MIN(-(SUM($F756:M756)-$E756),($E756)*$D756),0)*N$512","v":0},{"$f":"IF(O$514>=$C756,MIN(-(SUM($F756:N756)-$E756),($E756)*$D756),0)*O$512","v":0},{"$f":"IF(P$514>=$C756,MIN(-(SUM($F756:O756)-$E756),($E756)*$D756),0)*P$512","v":0},{"$f":"IF(Q$514>=$C756,MIN(-(SUM($F756:P756)-$E756),($E756)*$D756),0)*Q$512","v":0},{"$f":"IF(R$514>=$C756,MIN(-(SUM($F756:Q756)-$E756),($E756)*$D756),0)*R$512","v":0},{"$f":"IF(S$514>=$C756,MIN(-(SUM($F756:R756)-$E756),($E756)*$D756),0)*S$512","v":0},{"$f":"IF(T$514>=$C756,MIN(-(SUM($F756:S756)-$E756),($E756)*$D756),0)*T$512","v":0},{"$f":"IF(U$514>=$C756,MIN(-(SUM($F756:T756)-$E756),($E756)*$D756),0)*U$512","v":0},{"$f":"IF(V$514>=$C756,MIN(-(SUM($F756:U756)-$E756),($E756)*$D756),0)*V$512","v":0},{"$f":"IF(W$514>=$C756,MIN(-(SUM($F756:V756)-$E756),($E756)*$D756),0)*W$512","v":0},{"$f":"IF(X$514>=$C756,MIN(-(SUM($F756:W756)-$E756),($E756)*$D756),0)*X$512","v":0},{"$f":"IF(Y$514>=$C756,MIN(-(SUM($F756:X756)-$E756),($E756)*$D756),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C756,MIN(-(SUM($F756:Y756)-$E756),($E756)*$D756),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C756,MIN(-(SUM($F756:Z756)-$E756),($E756)*$D756),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C756,MIN(-(SUM($F756:AA756)-$E756),($E756)*$D756),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C756,MIN(-(SUM($F756:AB756)-$E756),($E756)*$D756),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C756,MIN(-(SUM($F756:AC756)-$E756),($E756)*$D756),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C756,MIN(-(SUM($F756:AD756)-$E756),($E756)*$D756),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C756,MIN(-(SUM($F756:AE756)-$E756),($E756)*$D756),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C756,MIN(-(SUM($F756:AF756)-$E756),($E756)*$D756),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C756,MIN(-(SUM($F756:AG756)-$E756),($E756)*$D756),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C756,MIN(-(SUM($F756:AH756)-$E756),($E756)*$D756),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C756,MIN(-(SUM($F756:AI756)-$E756),($E756)*$D756),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C756,MIN(-(SUM($F756:AJ756)-$E756),($E756)*$D756),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C756,MIN(-(SUM($F756:AK756)-$E756),($E756)*$D756),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C756,MIN(-(SUM($F756:AL756)-$E756),($E756)*$D756),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C756,MIN(-(SUM($F756:AM756)-$E756),($E756)*$D756),0)*AN$512","v":0}]
[null,null,14,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C757,MIN(-(SUM(F757:$F757)-$E757),($E757)*$D757),0)*G$512","v":0},{"$f":"IF(H$514>=$C757,MIN(-(SUM($F757:G757)-$E757),($E757)*$D757),0)*H$512","v":0},{"$f":"IF(I$514>=$C757,MIN(-(SUM($F757:H757)-$E757),($E757)*$D757),0)*I$512","v":0},{"$f":"IF(J$514>=$C757,MIN(-(SUM($F757:I757)-$E757),($E757)*$D757),0)*J$512","v":0},{"$f":"IF(K$514>=$C757,MIN(-(SUM($F757:J757)-$E757),($E757)*$D757),0)*K$512","v":0},{"$f":"IF(L$514>=$C757,MIN(-(SUM($F757:K757)-$E757),($E757)*$D757),0)*L$512","v":0},{"$f":"IF(M$514>=$C757,MIN(-(SUM($F757:L757)-$E757),($E757)*$D757),0)*M$512","v":0},{"$f":"IF(N$514>=$C757,MIN(-(SUM($F757:M757)-$E757),($E757)*$D757),0)*N$512","v":0},{"$f":"IF(O$514>=$C757,MIN(-(SUM($F757:N757)-$E757),($E757)*$D757),0)*O$512","v":0},{"$f":"IF(P$514>=$C757,MIN(-(SUM($F757:O757)-$E757),($E757)*$D757),0)*P$512","v":0},{"$f":"IF(Q$514>=$C757,MIN(-(SUM($F757:P757)-$E757),($E757)*$D757),0)*Q$512","v":0},{"$f":"IF(R$514>=$C757,MIN(-(SUM($F757:Q757)-$E757),($E757)*$D757),0)*R$512","v":0},{"$f":"IF(S$514>=$C757,MIN(-(SUM($F757:R757)-$E757),($E757)*$D757),0)*S$512","v":0},{"$f":"IF(T$514>=$C757,MIN(-(SUM($F757:S757)-$E757),($E757)*$D757),0)*T$512","v":0},{"$f":"IF(U$514>=$C757,MIN(-(SUM($F757:T757)-$E757),($E757)*$D757),0)*U$512","v":0},{"$f":"IF(V$514>=$C757,MIN(-(SUM($F757:U757)-$E757),($E757)*$D757),0)*V$512","v":0},{"$f":"IF(W$514>=$C757,MIN(-(SUM($F757:V757)-$E757),($E757)*$D757),0)*W$512","v":0},{"$f":"IF(X$514>=$C757,MIN(-(SUM($F757:W757)-$E757),($E757)*$D757),0)*X$512","v":0},{"$f":"IF(Y$514>=$C757,MIN(-(SUM($F757:X757)-$E757),($E757)*$D757),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C757,MIN(-(SUM($F757:Y757)-$E757),($E757)*$D757),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C757,MIN(-(SUM($F757:Z757)-$E757),($E757)*$D757),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C757,MIN(-(SUM($F757:AA757)-$E757),($E757)*$D757),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C757,MIN(-(SUM($F757:AB757)-$E757),($E757)*$D757),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C757,MIN(-(SUM($F757:AC757)-$E757),($E757)*$D757),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C757,MIN(-(SUM($F757:AD757)-$E757),($E757)*$D757),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C757,MIN(-(SUM($F757:AE757)-$E757),($E757)*$D757),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C757,MIN(-(SUM($F757:AF757)-$E757),($E757)*$D757),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C757,MIN(-(SUM($F757:AG757)-$E757),($E757)*$D757),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C757,MIN(-(SUM($F757:AH757)-$E757),($E757)*$D757),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C757,MIN(-(SUM($F757:AI757)-$E757),($E757)*$D757),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C757,MIN(-(SUM($F757:AJ757)-$E757),($E757)*$D757),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C757,MIN(-(SUM($F757:AK757)-$E757),($E757)*$D757),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C757,MIN(-(SUM($F757:AL757)-$E757),($E757)*$D757),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C757,MIN(-(SUM($F757:AM757)-$E757),($E757)*$D757),0)*AN$512","v":0}]
[null,null,15,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C758,MIN(-(SUM(F758:$F758)-$E758),($E758)*$D758),0)*G$512","v":0},{"$f":"IF(H$514>=$C758,MIN(-(SUM($F758:G758)-$E758),($E758)*$D758),0)*H$512","v":0},{"$f":"IF(I$514>=$C758,MIN(-(SUM($F758:H758)-$E758),($E758)*$D758),0)*I$512","v":0},{"$f":"IF(J$514>=$C758,MIN(-(SUM($F758:I758)-$E758),($E758)*$D758),0)*J$512","v":0},{"$f":"IF(K$514>=$C758,MIN(-(SUM($F758:J758)-$E758),($E758)*$D758),0)*K$512","v":0},{"$f":"IF(L$514>=$C758,MIN(-(SUM($F758:K758)-$E758),($E758)*$D758),0)*L$512","v":0},{"$f":"IF(M$514>=$C758,MIN(-(SUM($F758:L758)-$E758),($E758)*$D758),0)*M$512","v":0},{"$f":"IF(N$514>=$C758,MIN(-(SUM($F758:M758)-$E758),($E758)*$D758),0)*N$512","v":0},{"$f":"IF(O$514>=$C758,MIN(-(SUM($F758:N758)-$E758),($E758)*$D758),0)*O$512","v":0},{"$f":"IF(P$514>=$C758,MIN(-(SUM($F758:O758)-$E758),($E758)*$D758),0)*P$512","v":0},{"$f":"IF(Q$514>=$C758,MIN(-(SUM($F758:P758)-$E758),($E758)*$D758),0)*Q$512","v":0},{"$f":"IF(R$514>=$C758,MIN(-(SUM($F758:Q758)-$E758),($E758)*$D758),0)*R$512","v":0},{"$f":"IF(S$514>=$C758,MIN(-(SUM($F758:R758)-$E758),($E758)*$D758),0)*S$512","v":0},{"$f":"IF(T$514>=$C758,MIN(-(SUM($F758:S758)-$E758),($E758)*$D758),0)*T$512","v":0},{"$f":"IF(U$514>=$C758,MIN(-(SUM($F758:T758)-$E758),($E758)*$D758),0)*U$512","v":0},{"$f":"IF(V$514>=$C758,MIN(-(SUM($F758:U758)-$E758),($E758)*$D758),0)*V$512","v":0},{"$f":"IF(W$514>=$C758,MIN(-(SUM($F758:V758)-$E758),($E758)*$D758),0)*W$512","v":0},{"$f":"IF(X$514>=$C758,MIN(-(SUM($F758:W758)-$E758),($E758)*$D758),0)*X$512","v":0},{"$f":"IF(Y$514>=$C758,MIN(-(SUM($F758:X758)-$E758),($E758)*$D758),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C758,MIN(-(SUM($F758:Y758)-$E758),($E758)*$D758),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C758,MIN(-(SUM($F758:Z758)-$E758),($E758)*$D758),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C758,MIN(-(SUM($F758:AA758)-$E758),($E758)*$D758),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C758,MIN(-(SUM($F758:AB758)-$E758),($E758)*$D758),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C758,MIN(-(SUM($F758:AC758)-$E758),($E758)*$D758),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C758,MIN(-(SUM($F758:AD758)-$E758),($E758)*$D758),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C758,MIN(-(SUM($F758:AE758)-$E758),($E758)*$D758),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C758,MIN(-(SUM($F758:AF758)-$E758),($E758)*$D758),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C758,MIN(-(SUM($F758:AG758)-$E758),($E758)*$D758),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C758,MIN(-(SUM($F758:AH758)-$E758),($E758)*$D758),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C758,MIN(-(SUM($F758:AI758)-$E758),($E758)*$D758),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C758,MIN(-(SUM($F758:AJ758)-$E758),($E758)*$D758),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C758,MIN(-(SUM($F758:AK758)-$E758),($E758)*$D758),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C758,MIN(-(SUM($F758:AL758)-$E758),($E758)*$D758),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C758,MIN(-(SUM($F758:AM758)-$E758),($E758)*$D758),0)*AN$512","v":0}]
[null,null,16,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C759,MIN(-(SUM(F759:$F759)-$E759),($E759)*$D759),0)*G$512","v":0},{"$f":"IF(H$514>=$C759,MIN(-(SUM($F759:G759)-$E759),($E759)*$D759),0)*H$512","v":0},{"$f":"IF(I$514>=$C759,MIN(-(SUM($F759:H759)-$E759),($E759)*$D759),0)*I$512","v":0},{"$f":"IF(J$514>=$C759,MIN(-(SUM($F759:I759)-$E759),($E759)*$D759),0)*J$512","v":0},{"$f":"IF(K$514>=$C759,MIN(-(SUM($F759:J759)-$E759),($E759)*$D759),0)*K$512","v":0},{"$f":"IF(L$514>=$C759,MIN(-(SUM($F759:K759)-$E759),($E759)*$D759),0)*L$512","v":0},{"$f":"IF(M$514>=$C759,MIN(-(SUM($F759:L759)-$E759),($E759)*$D759),0)*M$512","v":0},{"$f":"IF(N$514>=$C759,MIN(-(SUM($F759:M759)-$E759),($E759)*$D759),0)*N$512","v":0},{"$f":"IF(O$514>=$C759,MIN(-(SUM($F759:N759)-$E759),($E759)*$D759),0)*O$512","v":0},{"$f":"IF(P$514>=$C759,MIN(-(SUM($F759:O759)-$E759),($E759)*$D759),0)*P$512","v":0},{"$f":"IF(Q$514>=$C759,MIN(-(SUM($F759:P759)-$E759),($E759)*$D759),0)*Q$512","v":0},{"$f":"IF(R$514>=$C759,MIN(-(SUM($F759:Q759)-$E759),($E759)*$D759),0)*R$512","v":0},{"$f":"IF(S$514>=$C759,MIN(-(SUM($F759:R759)-$E759),($E759)*$D759),0)*S$512","v":0},{"$f":"IF(T$514>=$C759,MIN(-(SUM($F759:S759)-$E759),($E759)*$D759),0)*T$512","v":0},{"$f":"IF(U$514>=$C759,MIN(-(SUM($F759:T759)-$E759),($E759)*$D759),0)*U$512","v":0},{"$f":"IF(V$514>=$C759,MIN(-(SUM($F759:U759)-$E759),($E759)*$D759),0)*V$512","v":0},{"$f":"IF(W$514>=$C759,MIN(-(SUM($F759:V759)-$E759),($E759)*$D759),0)*W$512","v":0},{"$f":"IF(X$514>=$C759,MIN(-(SUM($F759:W759)-$E759),($E759)*$D759),0)*X$512","v":0},{"$f":"IF(Y$514>=$C759,MIN(-(SUM($F759:X759)-$E759),($E759)*$D759),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C759,MIN(-(SUM($F759:Y759)-$E759),($E759)*$D759),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C759,MIN(-(SUM($F759:Z759)-$E759),($E759)*$D759),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C759,MIN(-(SUM($F759:AA759)-$E759),($E759)*$D759),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C759,MIN(-(SUM($F759:AB759)-$E759),($E759)*$D759),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C759,MIN(-(SUM($F759:AC759)-$E759),($E759)*$D759),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C759,MIN(-(SUM($F759:AD759)-$E759),($E759)*$D759),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C759,MIN(-(SUM($F759:AE759)-$E759),($E759)*$D759),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C759,MIN(-(SUM($F759:AF759)-$E759),($E759)*$D759),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C759,MIN(-(SUM($F759:AG759)-$E759),($E759)*$D759),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C759,MIN(-(SUM($F759:AH759)-$E759),($E759)*$D759),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C759,MIN(-(SUM($F759:AI759)-$E759),($E759)*$D759),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C759,MIN(-(SUM($F759:AJ759)-$E759),($E759)*$D759),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C759,MIN(-(SUM($F759:AK759)-$E759),($E759)*$D759),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C759,MIN(-(SUM($F759:AL759)-$E759),($E759)*$D759),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C759,MIN(-(SUM($F759:AM759)-$E759),($E759)*$D759),0)*AN$512","v":0}]
[null,null,17,{"$f":"Inputs!$D$264","v":0.2},19.571020000000001,null,{"$f":"IF(G$514>=$C760,MIN(-(SUM(F760:$F760)-$E760),($E760)*$D760),0)*G$512","v":0},{"$f":"IF(H$514>=$C760,MIN(-(SUM($F760:G760)-$E760),($E760)*$D760),0)*H$512","v":0},{"$f":"IF(I$514>=$C760,MIN(-(SUM($F760:H760)-$E760),($E760)*$D760),0)*I$512","v":0},{"$f":"IF(J$514>=$C760,MIN(-(SUM($F760:I760)-$E760),($E760)*$D760),0)*J$512","v":0},{"$f":"IF(K$514>=$C760,MIN(-(SUM($F760:J760)-$E760),($E760)*$D760),0)*K$512","v":0},{"$f":"IF(L$514>=$C760,MIN(-(SUM($F760:K760)-$E760),($E760)*$D760),0)*L$512","v":0},{"$f":"IF(M$514>=$C760,MIN(-(SUM($F760:L760)-$E760),($E760)*$D760),0)*M$512","v":0},{"$f":"IF(N$514>=$C760,MIN(-(SUM($F760:M760)-$E760),($E760)*$D760),0)*N$512","v":0},{"$f":"IF(O$514>=$C760,MIN(-(SUM($F760:N760)-$E760),($E760)*$D760),0)*O$512","v":0},{"$f":"IF(P$514>=$C760,MIN(-(SUM($F760:O760)-$E760),($E760)*$D760),0)*P$512","v":0},{"$f":"IF(Q$514>=$C760,MIN(-(SUM($F760:P760)-$E760),($E760)*$D760),0)*Q$512","v":0},{"$f":"IF(R$514>=$C760,MIN(-(SUM($F760:Q760)-$E760),($E760)*$D760),0)*R$512","v":0},{"$f":"IF(S$514>=$C760,MIN(-(SUM($F760:R760)-$E760),($E760)*$D760),0)*S$512","v":0},{"$f":"IF(T$514>=$C760,MIN(-(SUM($F760:S760)-$E760),($E760)*$D760),0)*T$512","v":0},{"$f":"IF(U$514>=$C760,MIN(-(SUM($F760:T760)-$E760),($E760)*$D760),0)*U$512","v":0},{"$f":"IF(V$514>=$C760,MIN(-(SUM($F760:U760)-$E760),($E760)*$D760),0)*V$512","v":0},{"$f":"IF(W$514>=$C760,MIN(-(SUM($F760:V760)-$E760),($E760)*$D760),0)*W$512","v":3.9142040000000002},{"$f":"IF(X$514>=$C760,MIN(-(SUM($F760:W760)-$E760),($E760)*$D760),0)*X$512","v":3.9142040000000002},{"$f":"IF(Y$514>=$C760,MIN(-(SUM($F760:X760)-$E760),($E760)*$D760),0)*Y$512","v":3.9142040000000002},{"$f":"IF(Z$514>=$C760,MIN(-(SUM($F760:Y760)-$E760),($E760)*$D760),0)*Z$512","v":3.9142040000000002},{"$f":"IF(AA$514>=$C760,MIN(-(SUM($F760:Z760)-$E760),($E760)*$D760),0)*AA$512","v":3.9142039999999998},{"$f":"IF(AB$514>=$C760,MIN(-(SUM($F760:AA760)-$E760),($E760)*$D760),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C760,MIN(-(SUM($F760:AB760)-$E760),($E760)*$D760),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C760,MIN(-(SUM($F760:AC760)-$E760),($E760)*$D760),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C760,MIN(-(SUM($F760:AD760)-$E760),($E760)*$D760),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C760,MIN(-(SUM($F760:AE760)-$E760),($E760)*$D760),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C760,MIN(-(SUM($F760:AF760)-$E760),($E760)*$D760),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C760,MIN(-(SUM($F760:AG760)-$E760),($E760)*$D760),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C760,MIN(-(SUM($F760:AH760)-$E760),($E760)*$D760),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C760,MIN(-(SUM($F760:AI760)-$E760),($E760)*$D760),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C760,MIN(-(SUM($F760:AJ760)-$E760),($E760)*$D760),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C760,MIN(-(SUM($F760:AK760)-$E760),($E760)*$D760),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C760,MIN(-(SUM($F760:AL760)-$E760),($E760)*$D760),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C760,MIN(-(SUM($F760:AM760)-$E760),($E760)*$D760),0)*AN$512","v":0}]
[null,null,18,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C761,MIN(-(SUM(F761:$F761)-$E761),($E761)*$D761),0)*G$512","v":0},{"$f":"IF(H$514>=$C761,MIN(-(SUM($F761:G761)-$E761),($E761)*$D761),0)*H$512","v":0},{"$f":"IF(I$514>=$C761,MIN(-(SUM($F761:H761)-$E761),($E761)*$D761),0)*I$512","v":0},{"$f":"IF(J$514>=$C761,MIN(-(SUM($F761:I761)-$E761),($E761)*$D761),0)*J$512","v":0},{"$f":"IF(K$514>=$C761,MIN(-(SUM($F761:J761)-$E761),($E761)*$D761),0)*K$512","v":0},{"$f":"IF(L$514>=$C761,MIN(-(SUM($F761:K761)-$E761),($E761)*$D761),0)*L$512","v":0},{"$f":"IF(M$514>=$C761,MIN(-(SUM($F761:L761)-$E761),($E761)*$D761),0)*M$512","v":0},{"$f":"IF(N$514>=$C761,MIN(-(SUM($F761:M761)-$E761),($E761)*$D761),0)*N$512","v":0},{"$f":"IF(O$514>=$C761,MIN(-(SUM($F761:N761)-$E761),($E761)*$D761),0)*O$512","v":0},{"$f":"IF(P$514>=$C761,MIN(-(SUM($F761:O761)-$E761),($E761)*$D761),0)*P$512","v":0},{"$f":"IF(Q$514>=$C761,MIN(-(SUM($F761:P761)-$E761),($E761)*$D761),0)*Q$512","v":0},{"$f":"IF(R$514>=$C761,MIN(-(SUM($F761:Q761)-$E761),($E761)*$D761),0)*R$512","v":0},{"$f":"IF(S$514>=$C761,MIN(-(SUM($F761:R761)-$E761),($E761)*$D761),0)*S$512","v":0},{"$f":"IF(T$514>=$C761,MIN(-(SUM($F761:S761)-$E761),($E761)*$D761),0)*T$512","v":0},{"$f":"IF(U$514>=$C761,MIN(-(SUM($F761:T761)-$E761),($E761)*$D761),0)*U$512","v":0},{"$f":"IF(V$514>=$C761,MIN(-(SUM($F761:U761)-$E761),($E761)*$D761),0)*V$512","v":0},{"$f":"IF(W$514>=$C761,MIN(-(SUM($F761:V761)-$E761),($E761)*$D761),0)*W$512","v":0},{"$f":"IF(X$514>=$C761,MIN(-(SUM($F761:W761)-$E761),($E761)*$D761),0)*X$512","v":0},{"$f":"IF(Y$514>=$C761,MIN(-(SUM($F761:X761)-$E761),($E761)*$D761),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C761,MIN(-(SUM($F761:Y761)-$E761),($E761)*$D761),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C761,MIN(-(SUM($F761:Z761)-$E761),($E761)*$D761),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C761,MIN(-(SUM($F761:AA761)-$E761),($E761)*$D761),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C761,MIN(-(SUM($F761:AB761)-$E761),($E761)*$D761),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C761,MIN(-(SUM($F761:AC761)-$E761),($E761)*$D761),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C761,MIN(-(SUM($F761:AD761)-$E761),($E761)*$D761),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C761,MIN(-(SUM($F761:AE761)-$E761),($E761)*$D761),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C761,MIN(-(SUM($F761:AF761)-$E761),($E761)*$D761),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C761,MIN(-(SUM($F761:AG761)-$E761),($E761)*$D761),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C761,MIN(-(SUM($F761:AH761)-$E761),($E761)*$D761),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C761,MIN(-(SUM($F761:AI761)-$E761),($E761)*$D761),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C761,MIN(-(SUM($F761:AJ761)-$E761),($E761)*$D761),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C761,MIN(-(SUM($F761:AK761)-$E761),($E761)*$D761),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C761,MIN(-(SUM($F761:AL761)-$E761),($E761)*$D761),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C761,MIN(-(SUM($F761:AM761)-$E761),($E761)*$D761),0)*AN$512","v":0}]
[null,null,19,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C762,MIN(-(SUM(F762:$F762)-$E762),($E762)*$D762),0)*G$512","v":0},{"$f":"IF(H$514>=$C762,MIN(-(SUM($F762:G762)-$E762),($E762)*$D762),0)*H$512","v":0},{"$f":"IF(I$514>=$C762,MIN(-(SUM($F762:H762)-$E762),($E762)*$D762),0)*I$512","v":0},{"$f":"IF(J$514>=$C762,MIN(-(SUM($F762:I762)-$E762),($E762)*$D762),0)*J$512","v":0},{"$f":"IF(K$514>=$C762,MIN(-(SUM($F762:J762)-$E762),($E762)*$D762),0)*K$512","v":0},{"$f":"IF(L$514>=$C762,MIN(-(SUM($F762:K762)-$E762),($E762)*$D762),0)*L$512","v":0},{"$f":"IF(M$514>=$C762,MIN(-(SUM($F762:L762)-$E762),($E762)*$D762),0)*M$512","v":0},{"$f":"IF(N$514>=$C762,MIN(-(SUM($F762:M762)-$E762),($E762)*$D762),0)*N$512","v":0},{"$f":"IF(O$514>=$C762,MIN(-(SUM($F762:N762)-$E762),($E762)*$D762),0)*O$512","v":0},{"$f":"IF(P$514>=$C762,MIN(-(SUM($F762:O762)-$E762),($E762)*$D762),0)*P$512","v":0},{"$f":"IF(Q$514>=$C762,MIN(-(SUM($F762:P762)-$E762),($E762)*$D762),0)*Q$512","v":0},{"$f":"IF(R$514>=$C762,MIN(-(SUM($F762:Q762)-$E762),($E762)*$D762),0)*R$512","v":0},{"$f":"IF(S$514>=$C762,MIN(-(SUM($F762:R762)-$E762),($E762)*$D762),0)*S$512","v":0},{"$f":"IF(T$514>=$C762,MIN(-(SUM($F762:S762)-$E762),($E762)*$D762),0)*T$512","v":0},{"$f":"IF(U$514>=$C762,MIN(-(SUM($F762:T762)-$E762),($E762)*$D762),0)*U$512","v":0},{"$f":"IF(V$514>=$C762,MIN(-(SUM($F762:U762)-$E762),($E762)*$D762),0)*V$512","v":0},{"$f":"IF(W$514>=$C762,MIN(-(SUM($F762:V762)-$E762),($E762)*$D762),0)*W$512","v":0},{"$f":"IF(X$514>=$C762,MIN(-(SUM($F762:W762)-$E762),($E762)*$D762),0)*X$512","v":0},{"$f":"IF(Y$514>=$C762,MIN(-(SUM($F762:X762)-$E762),($E762)*$D762),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C762,MIN(-(SUM($F762:Y762)-$E762),($E762)*$D762),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C762,MIN(-(SUM($F762:Z762)-$E762),($E762)*$D762),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C762,MIN(-(SUM($F762:AA762)-$E762),($E762)*$D762),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C762,MIN(-(SUM($F762:AB762)-$E762),($E762)*$D762),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C762,MIN(-(SUM($F762:AC762)-$E762),($E762)*$D762),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C762,MIN(-(SUM($F762:AD762)-$E762),($E762)*$D762),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C762,MIN(-(SUM($F762:AE762)-$E762),($E762)*$D762),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C762,MIN(-(SUM($F762:AF762)-$E762),($E762)*$D762),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C762,MIN(-(SUM($F762:AG762)-$E762),($E762)*$D762),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C762,MIN(-(SUM($F762:AH762)-$E762),($E762)*$D762),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C762,MIN(-(SUM($F762:AI762)-$E762),($E762)*$D762),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C762,MIN(-(SUM($F762:AJ762)-$E762),($E762)*$D762),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C762,MIN(-(SUM($F762:AK762)-$E762),($E762)*$D762),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C762,MIN(-(SUM($F762:AL762)-$E762),($E762)*$D762),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C762,MIN(-(SUM($F762:AM762)-$E762),($E762)*$D762),0)*AN$512","v":0}]
[null,null,20,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C763,MIN(-(SUM(F763:$F763)-$E763),($E763)*$D763),0)*G$512","v":0},{"$f":"IF(H$514>=$C763,MIN(-(SUM($F763:G763)-$E763),($E763)*$D763),0)*H$512","v":0},{"$f":"IF(I$514>=$C763,MIN(-(SUM($F763:H763)-$E763),($E763)*$D763),0)*I$512","v":0},{"$f":"IF(J$514>=$C763,MIN(-(SUM($F763:I763)-$E763),($E763)*$D763),0)*J$512","v":0},{"$f":"IF(K$514>=$C763,MIN(-(SUM($F763:J763)-$E763),($E763)*$D763),0)*K$512","v":0},{"$f":"IF(L$514>=$C763,MIN(-(SUM($F763:K763)-$E763),($E763)*$D763),0)*L$512","v":0},{"$f":"IF(M$514>=$C763,MIN(-(SUM($F763:L763)-$E763),($E763)*$D763),0)*M$512","v":0},{"$f":"IF(N$514>=$C763,MIN(-(SUM($F763:M763)-$E763),($E763)*$D763),0)*N$512","v":0},{"$f":"IF(O$514>=$C763,MIN(-(SUM($F763:N763)-$E763),($E763)*$D763),0)*O$512","v":0},{"$f":"IF(P$514>=$C763,MIN(-(SUM($F763:O763)-$E763),($E763)*$D763),0)*P$512","v":0},{"$f":"IF(Q$514>=$C763,MIN(-(SUM($F763:P763)-$E763),($E763)*$D763),0)*Q$512","v":0},{"$f":"IF(R$514>=$C763,MIN(-(SUM($F763:Q763)-$E763),($E763)*$D763),0)*R$512","v":0},{"$f":"IF(S$514>=$C763,MIN(-(SUM($F763:R763)-$E763),($E763)*$D763),0)*S$512","v":0},{"$f":"IF(T$514>=$C763,MIN(-(SUM($F763:S763)-$E763),($E763)*$D763),0)*T$512","v":0},{"$f":"IF(U$514>=$C763,MIN(-(SUM($F763:T763)-$E763),($E763)*$D763),0)*U$512","v":0},{"$f":"IF(V$514>=$C763,MIN(-(SUM($F763:U763)-$E763),($E763)*$D763),0)*V$512","v":0},{"$f":"IF(W$514>=$C763,MIN(-(SUM($F763:V763)-$E763),($E763)*$D763),0)*W$512","v":0},{"$f":"IF(X$514>=$C763,MIN(-(SUM($F763:W763)-$E763),($E763)*$D763),0)*X$512","v":0},{"$f":"IF(Y$514>=$C763,MIN(-(SUM($F763:X763)-$E763),($E763)*$D763),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C763,MIN(-(SUM($F763:Y763)-$E763),($E763)*$D763),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C763,MIN(-(SUM($F763:Z763)-$E763),($E763)*$D763),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C763,MIN(-(SUM($F763:AA763)-$E763),($E763)*$D763),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C763,MIN(-(SUM($F763:AB763)-$E763),($E763)*$D763),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C763,MIN(-(SUM($F763:AC763)-$E763),($E763)*$D763),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C763,MIN(-(SUM($F763:AD763)-$E763),($E763)*$D763),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C763,MIN(-(SUM($F763:AE763)-$E763),($E763)*$D763),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C763,MIN(-(SUM($F763:AF763)-$E763),($E763)*$D763),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C763,MIN(-(SUM($F763:AG763)-$E763),($E763)*$D763),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C763,MIN(-(SUM($F763:AH763)-$E763),($E763)*$D763),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C763,MIN(-(SUM($F763:AI763)-$E763),($E763)*$D763),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C763,MIN(-(SUM($F763:AJ763)-$E763),($E763)*$D763),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C763,MIN(-(SUM($F763:AK763)-$E763),($E763)*$D763),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C763,MIN(-(SUM($F763:AL763)-$E763),($E763)*$D763),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C763,MIN(-(SUM($F763:AM763)-$E763),($E763)*$D763),0)*AN$512","v":0}]
[null,null,21,{"$f":"Inputs!$D$264","v":0.2},676.49,null,{"$f":"IF(G$514>=$C764,MIN(-(SUM(F764:$F764)-$E764),($E764)*$D764),0)*G$512","v":0},{"$f":"IF(H$514>=$C764,MIN(-(SUM($F764:G764)-$E764),($E764)*$D764),0)*H$512","v":0},{"$f":"IF(I$514>=$C764,MIN(-(SUM($F764:H764)-$E764),($E764)*$D764),0)*I$512","v":0},{"$f":"IF(J$514>=$C764,MIN(-(SUM($F764:I764)-$E764),($E764)*$D764),0)*J$512","v":0},{"$f":"IF(K$514>=$C764,MIN(-(SUM($F764:J764)-$E764),($E764)*$D764),0)*K$512","v":0},{"$f":"IF(L$514>=$C764,MIN(-(SUM($F764:K764)-$E764),($E764)*$D764),0)*L$512","v":0},{"$f":"IF(M$514>=$C764,MIN(-(SUM($F764:L764)-$E764),($E764)*$D764),0)*M$512","v":0},{"$f":"IF(N$514>=$C764,MIN(-(SUM($F764:M764)-$E764),($E764)*$D764),0)*N$512","v":0},{"$f":"IF(O$514>=$C764,MIN(-(SUM($F764:N764)-$E764),($E764)*$D764),0)*O$512","v":0},{"$f":"IF(P$514>=$C764,MIN(-(SUM($F764:O764)-$E764),($E764)*$D764),0)*P$512","v":0},{"$f":"IF(Q$514>=$C764,MIN(-(SUM($F764:P764)-$E764),($E764)*$D764),0)*Q$512","v":0},{"$f":"IF(R$514>=$C764,MIN(-(SUM($F764:Q764)-$E764),($E764)*$D764),0)*R$512","v":0},{"$f":"IF(S$514>=$C764,MIN(-(SUM($F764:R764)-$E764),($E764)*$D764),0)*S$512","v":0},{"$f":"IF(T$514>=$C764,MIN(-(SUM($F764:S764)-$E764),($E764)*$D764),0)*T$512","v":0},{"$f":"IF(U$514>=$C764,MIN(-(SUM($F764:T764)-$E764),($E764)*$D764),0)*U$512","v":0},{"$f":"IF(V$514>=$C764,MIN(-(SUM($F764:U764)-$E764),($E764)*$D764),0)*V$512","v":0},{"$f":"IF(W$514>=$C764,MIN(-(SUM($F764:V764)-$E764),($E764)*$D764),0)*W$512","v":0},{"$f":"IF(X$514>=$C764,MIN(-(SUM($F764:W764)-$E764),($E764)*$D764),0)*X$512","v":0},{"$f":"IF(Y$514>=$C764,MIN(-(SUM($F764:X764)-$E764),($E764)*$D764),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C764,MIN(-(SUM($F764:Y764)-$E764),($E764)*$D764),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C764,MIN(-(SUM($F764:Z764)-$E764),($E764)*$D764),0)*AA$512","v":135.298},{"$f":"IF(AB$514>=$C764,MIN(-(SUM($F764:AA764)-$E764),($E764)*$D764),0)*AB$512","v":135.298},{"$f":"IF(AC$514>=$C764,MIN(-(SUM($F764:AB764)-$E764),($E764)*$D764),0)*AC$512","v":135.298},{"$f":"IF(AD$514>=$C764,MIN(-(SUM($F764:AC764)-$E764),($E764)*$D764),0)*AD$512","v":135.298},{"$f":"IF(AE$514>=$C764,MIN(-(SUM($F764:AD764)-$E764),($E764)*$D764),0)*AE$512","v":135.298},{"$f":"IF(AF$514>=$C764,MIN(-(SUM($F764:AE764)-$E764),($E764)*$D764),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C764,MIN(-(SUM($F764:AF764)-$E764),($E764)*$D764),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C764,MIN(-(SUM($F764:AG764)-$E764),($E764)*$D764),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C764,MIN(-(SUM($F764:AH764)-$E764),($E764)*$D764),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C764,MIN(-(SUM($F764:AI764)-$E764),($E764)*$D764),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C764,MIN(-(SUM($F764:AJ764)-$E764),($E764)*$D764),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C764,MIN(-(SUM($F764:AK764)-$E764),($E764)*$D764),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C764,MIN(-(SUM($F764:AL764)-$E764),($E764)*$D764),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C764,MIN(-(SUM($F764:AM764)-$E764),($E764)*$D764),0)*AN$512","v":0}]
[null,null,22,{"$f":"Inputs!$D$264","v":0.2},49.947940000000003,null,{"$f":"IF(G$514>=$C765,MIN(-(SUM(F765:$F765)-$E765),($E765)*$D765),0)*G$512","v":0},{"$f":"IF(H$514>=$C765,MIN(-(SUM($F765:G765)-$E765),($E765)*$D765),0)*H$512","v":0},{"$f":"IF(I$514>=$C765,MIN(-(SUM($F765:H765)-$E765),($E765)*$D765),0)*I$512","v":0},{"$f":"IF(J$514>=$C765,MIN(-(SUM($F765:I765)-$E765),($E765)*$D765),0)*J$512","v":0},{"$f":"IF(K$514>=$C765,MIN(-(SUM($F765:J765)-$E765),($E765)*$D765),0)*K$512","v":0},{"$f":"IF(L$514>=$C765,MIN(-(SUM($F765:K765)-$E765),($E765)*$D765),0)*L$512","v":0},{"$f":"IF(M$514>=$C765,MIN(-(SUM($F765:L765)-$E765),($E765)*$D765),0)*M$512","v":0},{"$f":"IF(N$514>=$C765,MIN(-(SUM($F765:M765)-$E765),($E765)*$D765),0)*N$512","v":0},{"$f":"IF(O$514>=$C765,MIN(-(SUM($F765:N765)-$E765),($E765)*$D765),0)*O$512","v":0},{"$f":"IF(P$514>=$C765,MIN(-(SUM($F765:O765)-$E765),($E765)*$D765),0)*P$512","v":0},{"$f":"IF(Q$514>=$C765,MIN(-(SUM($F765:P765)-$E765),($E765)*$D765),0)*Q$512","v":0},{"$f":"IF(R$514>=$C765,MIN(-(SUM($F765:Q765)-$E765),($E765)*$D765),0)*R$512","v":0},{"$f":"IF(S$514>=$C765,MIN(-(SUM($F765:R765)-$E765),($E765)*$D765),0)*S$512","v":0},{"$f":"IF(T$514>=$C765,MIN(-(SUM($F765:S765)-$E765),($E765)*$D765),0)*T$512","v":0},{"$f":"IF(U$514>=$C765,MIN(-(SUM($F765:T765)-$E765),($E765)*$D765),0)*U$512","v":0},{"$f":"IF(V$514>=$C765,MIN(-(SUM($F765:U765)-$E765),($E765)*$D765),0)*V$512","v":0},{"$f":"IF(W$514>=$C765,MIN(-(SUM($F765:V765)-$E765),($E765)*$D765),0)*W$512","v":0},{"$f":"IF(X$514>=$C765,MIN(-(SUM($F765:W765)-$E765),($E765)*$D765),0)*X$512","v":0},{"$f":"IF(Y$514>=$C765,MIN(-(SUM($F765:X765)-$E765),($E765)*$D765),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C765,MIN(-(SUM($F765:Y765)-$E765),($E765)*$D765),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C765,MIN(-(SUM($F765:Z765)-$E765),($E765)*$D765),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C765,MIN(-(SUM($F765:AA765)-$E765),($E765)*$D765),0)*AB$512","v":9.9895880000000012},{"$f":"IF(AC$514>=$C765,MIN(-(SUM($F765:AB765)-$E765),($E765)*$D765),0)*AC$512","v":9.9895880000000012},{"$f":"IF(AD$514>=$C765,MIN(-(SUM($F765:AC765)-$E765),($E765)*$D765),0)*AD$512","v":9.9895880000000012},{"$f":"IF(AE$514>=$C765,MIN(-(SUM($F765:AD765)-$E765),($E765)*$D765),0)*AE$512","v":9.9895880000000012},{"$f":"IF(AF$514>=$C765,MIN(-(SUM($F765:AE765)-$E765),($E765)*$D765),0)*AF$512","v":9.9895879999999977},{"$f":"IF(AG$514>=$C765,MIN(-(SUM($F765:AF765)-$E765),($E765)*$D765),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C765,MIN(-(SUM($F765:AG765)-$E765),($E765)*$D765),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C765,MIN(-(SUM($F765:AH765)-$E765),($E765)*$D765),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C765,MIN(-(SUM($F765:AI765)-$E765),($E765)*$D765),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C765,MIN(-(SUM($F765:AJ765)-$E765),($E765)*$D765),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C765,MIN(-(SUM($F765:AK765)-$E765),($E765)*$D765),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C765,MIN(-(SUM($F765:AL765)-$E765),($E765)*$D765),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C765,MIN(-(SUM($F765:AM765)-$E765),($E765)*$D765),0)*AN$512","v":0}]
[null,null,23,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C766,MIN(-(SUM(F766:$F766)-$E766),($E766)*$D766),0)*G$512","v":0},{"$f":"IF(H$514>=$C766,MIN(-(SUM($F766:G766)-$E766),($E766)*$D766),0)*H$512","v":0},{"$f":"IF(I$514>=$C766,MIN(-(SUM($F766:H766)-$E766),($E766)*$D766),0)*I$512","v":0},{"$f":"IF(J$514>=$C766,MIN(-(SUM($F766:I766)-$E766),($E766)*$D766),0)*J$512","v":0},{"$f":"IF(K$514>=$C766,MIN(-(SUM($F766:J766)-$E766),($E766)*$D766),0)*K$512","v":0},{"$f":"IF(L$514>=$C766,MIN(-(SUM($F766:K766)-$E766),($E766)*$D766),0)*L$512","v":0},{"$f":"IF(M$514>=$C766,MIN(-(SUM($F766:L766)-$E766),($E766)*$D766),0)*M$512","v":0},{"$f":"IF(N$514>=$C766,MIN(-(SUM($F766:M766)-$E766),($E766)*$D766),0)*N$512","v":0},{"$f":"IF(O$514>=$C766,MIN(-(SUM($F766:N766)-$E766),($E766)*$D766),0)*O$512","v":0},{"$f":"IF(P$514>=$C766,MIN(-(SUM($F766:O766)-$E766),($E766)*$D766),0)*P$512","v":0},{"$f":"IF(Q$514>=$C766,MIN(-(SUM($F766:P766)-$E766),($E766)*$D766),0)*Q$512","v":0},{"$f":"IF(R$514>=$C766,MIN(-(SUM($F766:Q766)-$E766),($E766)*$D766),0)*R$512","v":0},{"$f":"IF(S$514>=$C766,MIN(-(SUM($F766:R766)-$E766),($E766)*$D766),0)*S$512","v":0},{"$f":"IF(T$514>=$C766,MIN(-(SUM($F766:S766)-$E766),($E766)*$D766),0)*T$512","v":0},{"$f":"IF(U$514>=$C766,MIN(-(SUM($F766:T766)-$E766),($E766)*$D766),0)*U$512","v":0},{"$f":"IF(V$514>=$C766,MIN(-(SUM($F766:U766)-$E766),($E766)*$D766),0)*V$512","v":0},{"$f":"IF(W$514>=$C766,MIN(-(SUM($F766:V766)-$E766),($E766)*$D766),0)*W$512","v":0},{"$f":"IF(X$514>=$C766,MIN(-(SUM($F766:W766)-$E766),($E766)*$D766),0)*X$512","v":0},{"$f":"IF(Y$514>=$C766,MIN(-(SUM($F766:X766)-$E766),($E766)*$D766),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C766,MIN(-(SUM($F766:Y766)-$E766),($E766)*$D766),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C766,MIN(-(SUM($F766:Z766)-$E766),($E766)*$D766),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C766,MIN(-(SUM($F766:AA766)-$E766),($E766)*$D766),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C766,MIN(-(SUM($F766:AB766)-$E766),($E766)*$D766),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C766,MIN(-(SUM($F766:AC766)-$E766),($E766)*$D766),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C766,MIN(-(SUM($F766:AD766)-$E766),($E766)*$D766),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C766,MIN(-(SUM($F766:AE766)-$E766),($E766)*$D766),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C766,MIN(-(SUM($F766:AF766)-$E766),($E766)*$D766),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C766,MIN(-(SUM($F766:AG766)-$E766),($E766)*$D766),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C766,MIN(-(SUM($F766:AH766)-$E766),($E766)*$D766),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C766,MIN(-(SUM($F766:AI766)-$E766),($E766)*$D766),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C766,MIN(-(SUM($F766:AJ766)-$E766),($E766)*$D766),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C766,MIN(-(SUM($F766:AK766)-$E766),($E766)*$D766),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C766,MIN(-(SUM($F766:AL766)-$E766),($E766)*$D766),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C766,MIN(-(SUM($F766:AM766)-$E766),($E766)*$D766),0)*AN$512","v":0}]
[null,null,24,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C767,MIN(-(SUM(F767:$F767)-$E767),($E767)*$D767),0)*G$512","v":0},{"$f":"IF(H$514>=$C767,MIN(-(SUM($F767:G767)-$E767),($E767)*$D767),0)*H$512","v":0},{"$f":"IF(I$514>=$C767,MIN(-(SUM($F767:H767)-$E767),($E767)*$D767),0)*I$512","v":0},{"$f":"IF(J$514>=$C767,MIN(-(SUM($F767:I767)-$E767),($E767)*$D767),0)*J$512","v":0},{"$f":"IF(K$514>=$C767,MIN(-(SUM($F767:J767)-$E767),($E767)*$D767),0)*K$512","v":0},{"$f":"IF(L$514>=$C767,MIN(-(SUM($F767:K767)-$E767),($E767)*$D767),0)*L$512","v":0},{"$f":"IF(M$514>=$C767,MIN(-(SUM($F767:L767)-$E767),($E767)*$D767),0)*M$512","v":0},{"$f":"IF(N$514>=$C767,MIN(-(SUM($F767:M767)-$E767),($E767)*$D767),0)*N$512","v":0},{"$f":"IF(O$514>=$C767,MIN(-(SUM($F767:N767)-$E767),($E767)*$D767),0)*O$512","v":0},{"$f":"IF(P$514>=$C767,MIN(-(SUM($F767:O767)-$E767),($E767)*$D767),0)*P$512","v":0},{"$f":"IF(Q$514>=$C767,MIN(-(SUM($F767:P767)-$E767),($E767)*$D767),0)*Q$512","v":0},{"$f":"IF(R$514>=$C767,MIN(-(SUM($F767:Q767)-$E767),($E767)*$D767),0)*R$512","v":0},{"$f":"IF(S$514>=$C767,MIN(-(SUM($F767:R767)-$E767),($E767)*$D767),0)*S$512","v":0},{"$f":"IF(T$514>=$C767,MIN(-(SUM($F767:S767)-$E767),($E767)*$D767),0)*T$512","v":0},{"$f":"IF(U$514>=$C767,MIN(-(SUM($F767:T767)-$E767),($E767)*$D767),0)*U$512","v":0},{"$f":"IF(V$514>=$C767,MIN(-(SUM($F767:U767)-$E767),($E767)*$D767),0)*V$512","v":0},{"$f":"IF(W$514>=$C767,MIN(-(SUM($F767:V767)-$E767),($E767)*$D767),0)*W$512","v":0},{"$f":"IF(X$514>=$C767,MIN(-(SUM($F767:W767)-$E767),($E767)*$D767),0)*X$512","v":0},{"$f":"IF(Y$514>=$C767,MIN(-(SUM($F767:X767)-$E767),($E767)*$D767),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C767,MIN(-(SUM($F767:Y767)-$E767),($E767)*$D767),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C767,MIN(-(SUM($F767:Z767)-$E767),($E767)*$D767),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C767,MIN(-(SUM($F767:AA767)-$E767),($E767)*$D767),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C767,MIN(-(SUM($F767:AB767)-$E767),($E767)*$D767),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C767,MIN(-(SUM($F767:AC767)-$E767),($E767)*$D767),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C767,MIN(-(SUM($F767:AD767)-$E767),($E767)*$D767),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C767,MIN(-(SUM($F767:AE767)-$E767),($E767)*$D767),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C767,MIN(-(SUM($F767:AF767)-$E767),($E767)*$D767),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C767,MIN(-(SUM($F767:AG767)-$E767),($E767)*$D767),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C767,MIN(-(SUM($F767:AH767)-$E767),($E767)*$D767),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C767,MIN(-(SUM($F767:AI767)-$E767),($E767)*$D767),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C767,MIN(-(SUM($F767:AJ767)-$E767),($E767)*$D767),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C767,MIN(-(SUM($F767:AK767)-$E767),($E767)*$D767),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C767,MIN(-(SUM($F767:AL767)-$E767),($E767)*$D767),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C767,MIN(-(SUM($F767:AM767)-$E767),($E767)*$D767),0)*AN$512","v":0}]
[null,null,25,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C768,MIN(-(SUM(F768:$F768)-$E768),($E768)*$D768),0)*G$512","v":0},{"$f":"IF(H$514>=$C768,MIN(-(SUM($F768:G768)-$E768),($E768)*$D768),0)*H$512","v":0},{"$f":"IF(I$514>=$C768,MIN(-(SUM($F768:H768)-$E768),($E768)*$D768),0)*I$512","v":0},{"$f":"IF(J$514>=$C768,MIN(-(SUM($F768:I768)-$E768),($E768)*$D768),0)*J$512","v":0},{"$f":"IF(K$514>=$C768,MIN(-(SUM($F768:J768)-$E768),($E768)*$D768),0)*K$512","v":0},{"$f":"IF(L$514>=$C768,MIN(-(SUM($F768:K768)-$E768),($E768)*$D768),0)*L$512","v":0},{"$f":"IF(M$514>=$C768,MIN(-(SUM($F768:L768)-$E768),($E768)*$D768),0)*M$512","v":0},{"$f":"IF(N$514>=$C768,MIN(-(SUM($F768:M768)-$E768),($E768)*$D768),0)*N$512","v":0},{"$f":"IF(O$514>=$C768,MIN(-(SUM($F768:N768)-$E768),($E768)*$D768),0)*O$512","v":0},{"$f":"IF(P$514>=$C768,MIN(-(SUM($F768:O768)-$E768),($E768)*$D768),0)*P$512","v":0},{"$f":"IF(Q$514>=$C768,MIN(-(SUM($F768:P768)-$E768),($E768)*$D768),0)*Q$512","v":0},{"$f":"IF(R$514>=$C768,MIN(-(SUM($F768:Q768)-$E768),($E768)*$D768),0)*R$512","v":0},{"$f":"IF(S$514>=$C768,MIN(-(SUM($F768:R768)-$E768),($E768)*$D768),0)*S$512","v":0},{"$f":"IF(T$514>=$C768,MIN(-(SUM($F768:S768)-$E768),($E768)*$D768),0)*T$512","v":0},{"$f":"IF(U$514>=$C768,MIN(-(SUM($F768:T768)-$E768),($E768)*$D768),0)*U$512","v":0},{"$f":"IF(V$514>=$C768,MIN(-(SUM($F768:U768)-$E768),($E768)*$D768),0)*V$512","v":0},{"$f":"IF(W$514>=$C768,MIN(-(SUM($F768:V768)-$E768),($E768)*$D768),0)*W$512","v":0},{"$f":"IF(X$514>=$C768,MIN(-(SUM($F768:W768)-$E768),($E768)*$D768),0)*X$512","v":0},{"$f":"IF(Y$514>=$C768,MIN(-(SUM($F768:X768)-$E768),($E768)*$D768),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C768,MIN(-(SUM($F768:Y768)-$E768),($E768)*$D768),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C768,MIN(-(SUM($F768:Z768)-$E768),($E768)*$D768),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C768,MIN(-(SUM($F768:AA768)-$E768),($E768)*$D768),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C768,MIN(-(SUM($F768:AB768)-$E768),($E768)*$D768),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C768,MIN(-(SUM($F768:AC768)-$E768),($E768)*$D768),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C768,MIN(-(SUM($F768:AD768)-$E768),($E768)*$D768),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C768,MIN(-(SUM($F768:AE768)-$E768),($E768)*$D768),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C768,MIN(-(SUM($F768:AF768)-$E768),($E768)*$D768),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C768,MIN(-(SUM($F768:AG768)-$E768),($E768)*$D768),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C768,MIN(-(SUM($F768:AH768)-$E768),($E768)*$D768),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C768,MIN(-(SUM($F768:AI768)-$E768),($E768)*$D768),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C768,MIN(-(SUM($F768:AJ768)-$E768),($E768)*$D768),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C768,MIN(-(SUM($F768:AK768)-$E768),($E768)*$D768),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C768,MIN(-(SUM($F768:AL768)-$E768),($E768)*$D768),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C768,MIN(-(SUM($F768:AM768)-$E768),($E768)*$D768),0)*AN$512","v":0}]
[null,null,26,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C769,MIN(-(SUM(F769:$F769)-$E769),($E769)*$D769),0)*G$512","v":0},{"$f":"IF(H$514>=$C769,MIN(-(SUM($F769:G769)-$E769),($E769)*$D769),0)*H$512","v":0},{"$f":"IF(I$514>=$C769,MIN(-(SUM($F769:H769)-$E769),($E769)*$D769),0)*I$512","v":0},{"$f":"IF(J$514>=$C769,MIN(-(SUM($F769:I769)-$E769),($E769)*$D769),0)*J$512","v":0},{"$f":"IF(K$514>=$C769,MIN(-(SUM($F769:J769)-$E769),($E769)*$D769),0)*K$512","v":0},{"$f":"IF(L$514>=$C769,MIN(-(SUM($F769:K769)-$E769),($E769)*$D769),0)*L$512","v":0},{"$f":"IF(M$514>=$C769,MIN(-(SUM($F769:L769)-$E769),($E769)*$D769),0)*M$512","v":0},{"$f":"IF(N$514>=$C769,MIN(-(SUM($F769:M769)-$E769),($E769)*$D769),0)*N$512","v":0},{"$f":"IF(O$514>=$C769,MIN(-(SUM($F769:N769)-$E769),($E769)*$D769),0)*O$512","v":0},{"$f":"IF(P$514>=$C769,MIN(-(SUM($F769:O769)-$E769),($E769)*$D769),0)*P$512","v":0},{"$f":"IF(Q$514>=$C769,MIN(-(SUM($F769:P769)-$E769),($E769)*$D769),0)*Q$512","v":0},{"$f":"IF(R$514>=$C769,MIN(-(SUM($F769:Q769)-$E769),($E769)*$D769),0)*R$512","v":0},{"$f":"IF(S$514>=$C769,MIN(-(SUM($F769:R769)-$E769),($E769)*$D769),0)*S$512","v":0},{"$f":"IF(T$514>=$C769,MIN(-(SUM($F769:S769)-$E769),($E769)*$D769),0)*T$512","v":0},{"$f":"IF(U$514>=$C769,MIN(-(SUM($F769:T769)-$E769),($E769)*$D769),0)*U$512","v":0},{"$f":"IF(V$514>=$C769,MIN(-(SUM($F769:U769)-$E769),($E769)*$D769),0)*V$512","v":0},{"$f":"IF(W$514>=$C769,MIN(-(SUM($F769:V769)-$E769),($E769)*$D769),0)*W$512","v":0},{"$f":"IF(X$514>=$C769,MIN(-(SUM($F769:W769)-$E769),($E769)*$D769),0)*X$512","v":0},{"$f":"IF(Y$514>=$C769,MIN(-(SUM($F769:X769)-$E769),($E769)*$D769),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C769,MIN(-(SUM($F769:Y769)-$E769),($E769)*$D769),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C769,MIN(-(SUM($F769:Z769)-$E769),($E769)*$D769),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C769,MIN(-(SUM($F769:AA769)-$E769),($E769)*$D769),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C769,MIN(-(SUM($F769:AB769)-$E769),($E769)*$D769),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C769,MIN(-(SUM($F769:AC769)-$E769),($E769)*$D769),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C769,MIN(-(SUM($F769:AD769)-$E769),($E769)*$D769),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C769,MIN(-(SUM($F769:AE769)-$E769),($E769)*$D769),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C769,MIN(-(SUM($F769:AF769)-$E769),($E769)*$D769),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C769,MIN(-(SUM($F769:AG769)-$E769),($E769)*$D769),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C769,MIN(-(SUM($F769:AH769)-$E769),($E769)*$D769),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C769,MIN(-(SUM($F769:AI769)-$E769),($E769)*$D769),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C769,MIN(-(SUM($F769:AJ769)-$E769),($E769)*$D769),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C769,MIN(-(SUM($F769:AK769)-$E769),($E769)*$D769),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C769,MIN(-(SUM($F769:AL769)-$E769),($E769)*$D769),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C769,MIN(-(SUM($F769:AM769)-$E769),($E769)*$D769),0)*AN$512","v":0}]
[null,null,27,{"$f":"Inputs!$D$264","v":0.2},19.571020000000001,null,{"$f":"IF(G$514>=$C770,MIN(-(SUM(F770:$F770)-$E770),($E770)*$D770),0)*G$512","v":0},{"$f":"IF(H$514>=$C770,MIN(-(SUM($F770:G770)-$E770),($E770)*$D770),0)*H$512","v":0},{"$f":"IF(I$514>=$C770,MIN(-(SUM($F770:H770)-$E770),($E770)*$D770),0)*I$512","v":0},{"$f":"IF(J$514>=$C770,MIN(-(SUM($F770:I770)-$E770),($E770)*$D770),0)*J$512","v":0},{"$f":"IF(K$514>=$C770,MIN(-(SUM($F770:J770)-$E770),($E770)*$D770),0)*K$512","v":0},{"$f":"IF(L$514>=$C770,MIN(-(SUM($F770:K770)-$E770),($E770)*$D770),0)*L$512","v":0},{"$f":"IF(M$514>=$C770,MIN(-(SUM($F770:L770)-$E770),($E770)*$D770),0)*M$512","v":0},{"$f":"IF(N$514>=$C770,MIN(-(SUM($F770:M770)-$E770),($E770)*$D770),0)*N$512","v":0},{"$f":"IF(O$514>=$C770,MIN(-(SUM($F770:N770)-$E770),($E770)*$D770),0)*O$512","v":0},{"$f":"IF(P$514>=$C770,MIN(-(SUM($F770:O770)-$E770),($E770)*$D770),0)*P$512","v":0},{"$f":"IF(Q$514>=$C770,MIN(-(SUM($F770:P770)-$E770),($E770)*$D770),0)*Q$512","v":0},{"$f":"IF(R$514>=$C770,MIN(-(SUM($F770:Q770)-$E770),($E770)*$D770),0)*R$512","v":0},{"$f":"IF(S$514>=$C770,MIN(-(SUM($F770:R770)-$E770),($E770)*$D770),0)*S$512","v":0},{"$f":"IF(T$514>=$C770,MIN(-(SUM($F770:S770)-$E770),($E770)*$D770),0)*T$512","v":0},{"$f":"IF(U$514>=$C770,MIN(-(SUM($F770:T770)-$E770),($E770)*$D770),0)*U$512","v":0},{"$f":"IF(V$514>=$C770,MIN(-(SUM($F770:U770)-$E770),($E770)*$D770),0)*V$512","v":0},{"$f":"IF(W$514>=$C770,MIN(-(SUM($F770:V770)-$E770),($E770)*$D770),0)*W$512","v":0},{"$f":"IF(X$514>=$C770,MIN(-(SUM($F770:W770)-$E770),($E770)*$D770),0)*X$512","v":0},{"$f":"IF(Y$514>=$C770,MIN(-(SUM($F770:X770)-$E770),($E770)*$D770),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C770,MIN(-(SUM($F770:Y770)-$E770),($E770)*$D770),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C770,MIN(-(SUM($F770:Z770)-$E770),($E770)*$D770),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C770,MIN(-(SUM($F770:AA770)-$E770),($E770)*$D770),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C770,MIN(-(SUM($F770:AB770)-$E770),($E770)*$D770),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C770,MIN(-(SUM($F770:AC770)-$E770),($E770)*$D770),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C770,MIN(-(SUM($F770:AD770)-$E770),($E770)*$D770),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C770,MIN(-(SUM($F770:AE770)-$E770),($E770)*$D770),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C770,MIN(-(SUM($F770:AF770)-$E770),($E770)*$D770),0)*AG$512","v":3.9142040000000002},{"$f":"IF(AH$514>=$C770,MIN(-(SUM($F770:AG770)-$E770),($E770)*$D770),0)*AH$512","v":3.9142040000000002},{"$f":"IF(AI$514>=$C770,MIN(-(SUM($F770:AH770)-$E770),($E770)*$D770),0)*AI$512","v":3.9142040000000002},{"$f":"IF(AJ$514>=$C770,MIN(-(SUM($F770:AI770)-$E770),($E770)*$D770),0)*AJ$512","v":3.9142040000000002},{"$f":"IF(AK$514>=$C770,MIN(-(SUM($F770:AJ770)-$E770),($E770)*$D770),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C770,MIN(-(SUM($F770:AK770)-$E770),($E770)*$D770),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C770,MIN(-(SUM($F770:AL770)-$E770),($E770)*$D770),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C770,MIN(-(SUM($F770:AM770)-$E770),($E770)*$D770),0)*AN$512","v":0}]
[null,null,28,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C771,MIN(-(SUM(F771:$F771)-$E771),($E771)*$D771),0)*G$512","v":0},{"$f":"IF(H$514>=$C771,MIN(-(SUM($F771:G771)-$E771),($E771)*$D771),0)*H$512","v":0},{"$f":"IF(I$514>=$C771,MIN(-(SUM($F771:H771)-$E771),($E771)*$D771),0)*I$512","v":0},{"$f":"IF(J$514>=$C771,MIN(-(SUM($F771:I771)-$E771),($E771)*$D771),0)*J$512","v":0},{"$f":"IF(K$514>=$C771,MIN(-(SUM($F771:J771)-$E771),($E771)*$D771),0)*K$512","v":0},{"$f":"IF(L$514>=$C771,MIN(-(SUM($F771:K771)-$E771),($E771)*$D771),0)*L$512","v":0},{"$f":"IF(M$514>=$C771,MIN(-(SUM($F771:L771)-$E771),($E771)*$D771),0)*M$512","v":0},{"$f":"IF(N$514>=$C771,MIN(-(SUM($F771:M771)-$E771),($E771)*$D771),0)*N$512","v":0},{"$f":"IF(O$514>=$C771,MIN(-(SUM($F771:N771)-$E771),($E771)*$D771),0)*O$512","v":0},{"$f":"IF(P$514>=$C771,MIN(-(SUM($F771:O771)-$E771),($E771)*$D771),0)*P$512","v":0},{"$f":"IF(Q$514>=$C771,MIN(-(SUM($F771:P771)-$E771),($E771)*$D771),0)*Q$512","v":0},{"$f":"IF(R$514>=$C771,MIN(-(SUM($F771:Q771)-$E771),($E771)*$D771),0)*R$512","v":0},{"$f":"IF(S$514>=$C771,MIN(-(SUM($F771:R771)-$E771),($E771)*$D771),0)*S$512","v":0},{"$f":"IF(T$514>=$C771,MIN(-(SUM($F771:S771)-$E771),($E771)*$D771),0)*T$512","v":0},{"$f":"IF(U$514>=$C771,MIN(-(SUM($F771:T771)-$E771),($E771)*$D771),0)*U$512","v":0},{"$f":"IF(V$514>=$C771,MIN(-(SUM($F771:U771)-$E771),($E771)*$D771),0)*V$512","v":0},{"$f":"IF(W$514>=$C771,MIN(-(SUM($F771:V771)-$E771),($E771)*$D771),0)*W$512","v":0},{"$f":"IF(X$514>=$C771,MIN(-(SUM($F771:W771)-$E771),($E771)*$D771),0)*X$512","v":0},{"$f":"IF(Y$514>=$C771,MIN(-(SUM($F771:X771)-$E771),($E771)*$D771),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C771,MIN(-(SUM($F771:Y771)-$E771),($E771)*$D771),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C771,MIN(-(SUM($F771:Z771)-$E771),($E771)*$D771),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C771,MIN(-(SUM($F771:AA771)-$E771),($E771)*$D771),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C771,MIN(-(SUM($F771:AB771)-$E771),($E771)*$D771),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C771,MIN(-(SUM($F771:AC771)-$E771),($E771)*$D771),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C771,MIN(-(SUM($F771:AD771)-$E771),($E771)*$D771),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C771,MIN(-(SUM($F771:AE771)-$E771),($E771)*$D771),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C771,MIN(-(SUM($F771:AF771)-$E771),($E771)*$D771),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C771,MIN(-(SUM($F771:AG771)-$E771),($E771)*$D771),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C771,MIN(-(SUM($F771:AH771)-$E771),($E771)*$D771),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C771,MIN(-(SUM($F771:AI771)-$E771),($E771)*$D771),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C771,MIN(-(SUM($F771:AJ771)-$E771),($E771)*$D771),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C771,MIN(-(SUM($F771:AK771)-$E771),($E771)*$D771),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C771,MIN(-(SUM($F771:AL771)-$E771),($E771)*$D771),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C771,MIN(-(SUM($F771:AM771)-$E771),($E771)*$D771),0)*AN$512","v":0}]
[null,null,29,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C772,MIN(-(SUM(F772:$F772)-$E772),($E772)*$D772),0)*G$512","v":0},{"$f":"IF(H$514>=$C772,MIN(-(SUM($F772:G772)-$E772),($E772)*$D772),0)*H$512","v":0},{"$f":"IF(I$514>=$C772,MIN(-(SUM($F772:H772)-$E772),($E772)*$D772),0)*I$512","v":0},{"$f":"IF(J$514>=$C772,MIN(-(SUM($F772:I772)-$E772),($E772)*$D772),0)*J$512","v":0},{"$f":"IF(K$514>=$C772,MIN(-(SUM($F772:J772)-$E772),($E772)*$D772),0)*K$512","v":0},{"$f":"IF(L$514>=$C772,MIN(-(SUM($F772:K772)-$E772),($E772)*$D772),0)*L$512","v":0},{"$f":"IF(M$514>=$C772,MIN(-(SUM($F772:L772)-$E772),($E772)*$D772),0)*M$512","v":0},{"$f":"IF(N$514>=$C772,MIN(-(SUM($F772:M772)-$E772),($E772)*$D772),0)*N$512","v":0},{"$f":"IF(O$514>=$C772,MIN(-(SUM($F772:N772)-$E772),($E772)*$D772),0)*O$512","v":0},{"$f":"IF(P$514>=$C772,MIN(-(SUM($F772:O772)-$E772),($E772)*$D772),0)*P$512","v":0},{"$f":"IF(Q$514>=$C772,MIN(-(SUM($F772:P772)-$E772),($E772)*$D772),0)*Q$512","v":0},{"$f":"IF(R$514>=$C772,MIN(-(SUM($F772:Q772)-$E772),($E772)*$D772),0)*R$512","v":0},{"$f":"IF(S$514>=$C772,MIN(-(SUM($F772:R772)-$E772),($E772)*$D772),0)*S$512","v":0},{"$f":"IF(T$514>=$C772,MIN(-(SUM($F772:S772)-$E772),($E772)*$D772),0)*T$512","v":0},{"$f":"IF(U$514>=$C772,MIN(-(SUM($F772:T772)-$E772),($E772)*$D772),0)*U$512","v":0},{"$f":"IF(V$514>=$C772,MIN(-(SUM($F772:U772)-$E772),($E772)*$D772),0)*V$512","v":0},{"$f":"IF(W$514>=$C772,MIN(-(SUM($F772:V772)-$E772),($E772)*$D772),0)*W$512","v":0},{"$f":"IF(X$514>=$C772,MIN(-(SUM($F772:W772)-$E772),($E772)*$D772),0)*X$512","v":0},{"$f":"IF(Y$514>=$C772,MIN(-(SUM($F772:X772)-$E772),($E772)*$D772),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C772,MIN(-(SUM($F772:Y772)-$E772),($E772)*$D772),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C772,MIN(-(SUM($F772:Z772)-$E772),($E772)*$D772),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C772,MIN(-(SUM($F772:AA772)-$E772),($E772)*$D772),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C772,MIN(-(SUM($F772:AB772)-$E772),($E772)*$D772),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C772,MIN(-(SUM($F772:AC772)-$E772),($E772)*$D772),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C772,MIN(-(SUM($F772:AD772)-$E772),($E772)*$D772),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C772,MIN(-(SUM($F772:AE772)-$E772),($E772)*$D772),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C772,MIN(-(SUM($F772:AF772)-$E772),($E772)*$D772),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C772,MIN(-(SUM($F772:AG772)-$E772),($E772)*$D772),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C772,MIN(-(SUM($F772:AH772)-$E772),($E772)*$D772),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C772,MIN(-(SUM($F772:AI772)-$E772),($E772)*$D772),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C772,MIN(-(SUM($F772:AJ772)-$E772),($E772)*$D772),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C772,MIN(-(SUM($F772:AK772)-$E772),($E772)*$D772),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C772,MIN(-(SUM($F772:AL772)-$E772),($E772)*$D772),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C772,MIN(-(SUM($F772:AM772)-$E772),($E772)*$D772),0)*AN$512","v":0}]
[null,null,30,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C773,MIN(-(SUM(F773:$F773)-$E773),($E773)*$D773),0)*G$512","v":0},{"$f":"IF(H$514>=$C773,MIN(-(SUM($F773:G773)-$E773),($E773)*$D773),0)*H$512","v":0},{"$f":"IF(I$514>=$C773,MIN(-(SUM($F773:H773)-$E773),($E773)*$D773),0)*I$512","v":0},{"$f":"IF(J$514>=$C773,MIN(-(SUM($F773:I773)-$E773),($E773)*$D773),0)*J$512","v":0},{"$f":"IF(K$514>=$C773,MIN(-(SUM($F773:J773)-$E773),($E773)*$D773),0)*K$512","v":0},{"$f":"IF(L$514>=$C773,MIN(-(SUM($F773:K773)-$E773),($E773)*$D773),0)*L$512","v":0},{"$f":"IF(M$514>=$C773,MIN(-(SUM($F773:L773)-$E773),($E773)*$D773),0)*M$512","v":0},{"$f":"IF(N$514>=$C773,MIN(-(SUM($F773:M773)-$E773),($E773)*$D773),0)*N$512","v":0},{"$f":"IF(O$514>=$C773,MIN(-(SUM($F773:N773)-$E773),($E773)*$D773),0)*O$512","v":0},{"$f":"IF(P$514>=$C773,MIN(-(SUM($F773:O773)-$E773),($E773)*$D773),0)*P$512","v":0},{"$f":"IF(Q$514>=$C773,MIN(-(SUM($F773:P773)-$E773),($E773)*$D773),0)*Q$512","v":0},{"$f":"IF(R$514>=$C773,MIN(-(SUM($F773:Q773)-$E773),($E773)*$D773),0)*R$512","v":0},{"$f":"IF(S$514>=$C773,MIN(-(SUM($F773:R773)-$E773),($E773)*$D773),0)*S$512","v":0},{"$f":"IF(T$514>=$C773,MIN(-(SUM($F773:S773)-$E773),($E773)*$D773),0)*T$512","v":0},{"$f":"IF(U$514>=$C773,MIN(-(SUM($F773:T773)-$E773),($E773)*$D773),0)*U$512","v":0},{"$f":"IF(V$514>=$C773,MIN(-(SUM($F773:U773)-$E773),($E773)*$D773),0)*V$512","v":0},{"$f":"IF(W$514>=$C773,MIN(-(SUM($F773:V773)-$E773),($E773)*$D773),0)*W$512","v":0},{"$f":"IF(X$514>=$C773,MIN(-(SUM($F773:W773)-$E773),($E773)*$D773),0)*X$512","v":0},{"$f":"IF(Y$514>=$C773,MIN(-(SUM($F773:X773)-$E773),($E773)*$D773),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C773,MIN(-(SUM($F773:Y773)-$E773),($E773)*$D773),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C773,MIN(-(SUM($F773:Z773)-$E773),($E773)*$D773),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C773,MIN(-(SUM($F773:AA773)-$E773),($E773)*$D773),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C773,MIN(-(SUM($F773:AB773)-$E773),($E773)*$D773),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C773,MIN(-(SUM($F773:AC773)-$E773),($E773)*$D773),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C773,MIN(-(SUM($F773:AD773)-$E773),($E773)*$D773),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C773,MIN(-(SUM($F773:AE773)-$E773),($E773)*$D773),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C773,MIN(-(SUM($F773:AF773)-$E773),($E773)*$D773),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C773,MIN(-(SUM($F773:AG773)-$E773),($E773)*$D773),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C773,MIN(-(SUM($F773:AH773)-$E773),($E773)*$D773),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C773,MIN(-(SUM($F773:AI773)-$E773),($E773)*$D773),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C773,MIN(-(SUM($F773:AJ773)-$E773),($E773)*$D773),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C773,MIN(-(SUM($F773:AK773)-$E773),($E773)*$D773),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C773,MIN(-(SUM($F773:AL773)-$E773),($E773)*$D773),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C773,MIN(-(SUM($F773:AM773)-$E773),($E773)*$D773),0)*AN$512","v":0}]
[null,null,31,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C774,MIN(-(SUM(F774:$F774)-$E774),($E774)*$D774),0)*G$512","v":0},{"$f":"IF(H$514>=$C774,MIN(-(SUM($F774:G774)-$E774),($E774)*$D774),0)*H$512","v":0},{"$f":"IF(I$514>=$C774,MIN(-(SUM($F774:H774)-$E774),($E774)*$D774),0)*I$512","v":0},{"$f":"IF(J$514>=$C774,MIN(-(SUM($F774:I774)-$E774),($E774)*$D774),0)*J$512","v":0},{"$f":"IF(K$514>=$C774,MIN(-(SUM($F774:J774)-$E774),($E774)*$D774),0)*K$512","v":0},{"$f":"IF(L$514>=$C774,MIN(-(SUM($F774:K774)-$E774),($E774)*$D774),0)*L$512","v":0},{"$f":"IF(M$514>=$C774,MIN(-(SUM($F774:L774)-$E774),($E774)*$D774),0)*M$512","v":0},{"$f":"IF(N$514>=$C774,MIN(-(SUM($F774:M774)-$E774),($E774)*$D774),0)*N$512","v":0},{"$f":"IF(O$514>=$C774,MIN(-(SUM($F774:N774)-$E774),($E774)*$D774),0)*O$512","v":0},{"$f":"IF(P$514>=$C774,MIN(-(SUM($F774:O774)-$E774),($E774)*$D774),0)*P$512","v":0},{"$f":"IF(Q$514>=$C774,MIN(-(SUM($F774:P774)-$E774),($E774)*$D774),0)*Q$512","v":0},{"$f":"IF(R$514>=$C774,MIN(-(SUM($F774:Q774)-$E774),($E774)*$D774),0)*R$512","v":0},{"$f":"IF(S$514>=$C774,MIN(-(SUM($F774:R774)-$E774),($E774)*$D774),0)*S$512","v":0},{"$f":"IF(T$514>=$C774,MIN(-(SUM($F774:S774)-$E774),($E774)*$D774),0)*T$512","v":0},{"$f":"IF(U$514>=$C774,MIN(-(SUM($F774:T774)-$E774),($E774)*$D774),0)*U$512","v":0},{"$f":"IF(V$514>=$C774,MIN(-(SUM($F774:U774)-$E774),($E774)*$D774),0)*V$512","v":0},{"$f":"IF(W$514>=$C774,MIN(-(SUM($F774:V774)-$E774),($E774)*$D774),0)*W$512","v":0},{"$f":"IF(X$514>=$C774,MIN(-(SUM($F774:W774)-$E774),($E774)*$D774),0)*X$512","v":0},{"$f":"IF(Y$514>=$C774,MIN(-(SUM($F774:X774)-$E774),($E774)*$D774),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C774,MIN(-(SUM($F774:Y774)-$E774),($E774)*$D774),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C774,MIN(-(SUM($F774:Z774)-$E774),($E774)*$D774),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C774,MIN(-(SUM($F774:AA774)-$E774),($E774)*$D774),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C774,MIN(-(SUM($F774:AB774)-$E774),($E774)*$D774),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C774,MIN(-(SUM($F774:AC774)-$E774),($E774)*$D774),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C774,MIN(-(SUM($F774:AD774)-$E774),($E774)*$D774),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C774,MIN(-(SUM($F774:AE774)-$E774),($E774)*$D774),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C774,MIN(-(SUM($F774:AF774)-$E774),($E774)*$D774),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C774,MIN(-(SUM($F774:AG774)-$E774),($E774)*$D774),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C774,MIN(-(SUM($F774:AH774)-$E774),($E774)*$D774),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C774,MIN(-(SUM($F774:AI774)-$E774),($E774)*$D774),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C774,MIN(-(SUM($F774:AJ774)-$E774),($E774)*$D774),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C774,MIN(-(SUM($F774:AK774)-$E774),($E774)*$D774),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C774,MIN(-(SUM($F774:AL774)-$E774),($E774)*$D774),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C774,MIN(-(SUM($F774:AM774)-$E774),($E774)*$D774),0)*AN$512","v":0}]
[null,null,32,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C775,MIN(-(SUM(F775:$F775)-$E775),($E775)*$D775),0)*G$512","v":0},{"$f":"IF(H$514>=$C775,MIN(-(SUM($F775:G775)-$E775),($E775)*$D775),0)*H$512","v":0},{"$f":"IF(I$514>=$C775,MIN(-(SUM($F775:H775)-$E775),($E775)*$D775),0)*I$512","v":0},{"$f":"IF(J$514>=$C775,MIN(-(SUM($F775:I775)-$E775),($E775)*$D775),0)*J$512","v":0},{"$f":"IF(K$514>=$C775,MIN(-(SUM($F775:J775)-$E775),($E775)*$D775),0)*K$512","v":0},{"$f":"IF(L$514>=$C775,MIN(-(SUM($F775:K775)-$E775),($E775)*$D775),0)*L$512","v":0},{"$f":"IF(M$514>=$C775,MIN(-(SUM($F775:L775)-$E775),($E775)*$D775),0)*M$512","v":0},{"$f":"IF(N$514>=$C775,MIN(-(SUM($F775:M775)-$E775),($E775)*$D775),0)*N$512","v":0},{"$f":"IF(O$514>=$C775,MIN(-(SUM($F775:N775)-$E775),($E775)*$D775),0)*O$512","v":0},{"$f":"IF(P$514>=$C775,MIN(-(SUM($F775:O775)-$E775),($E775)*$D775),0)*P$512","v":0},{"$f":"IF(Q$514>=$C775,MIN(-(SUM($F775:P775)-$E775),($E775)*$D775),0)*Q$512","v":0},{"$f":"IF(R$514>=$C775,MIN(-(SUM($F775:Q775)-$E775),($E775)*$D775),0)*R$512","v":0},{"$f":"IF(S$514>=$C775,MIN(-(SUM($F775:R775)-$E775),($E775)*$D775),0)*S$512","v":0},{"$f":"IF(T$514>=$C775,MIN(-(SUM($F775:S775)-$E775),($E775)*$D775),0)*T$512","v":0},{"$f":"IF(U$514>=$C775,MIN(-(SUM($F775:T775)-$E775),($E775)*$D775),0)*U$512","v":0},{"$f":"IF(V$514>=$C775,MIN(-(SUM($F775:U775)-$E775),($E775)*$D775),0)*V$512","v":0},{"$f":"IF(W$514>=$C775,MIN(-(SUM($F775:V775)-$E775),($E775)*$D775),0)*W$512","v":0},{"$f":"IF(X$514>=$C775,MIN(-(SUM($F775:W775)-$E775),($E775)*$D775),0)*X$512","v":0},{"$f":"IF(Y$514>=$C775,MIN(-(SUM($F775:X775)-$E775),($E775)*$D775),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C775,MIN(-(SUM($F775:Y775)-$E775),($E775)*$D775),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C775,MIN(-(SUM($F775:Z775)-$E775),($E775)*$D775),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C775,MIN(-(SUM($F775:AA775)-$E775),($E775)*$D775),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C775,MIN(-(SUM($F775:AB775)-$E775),($E775)*$D775),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C775,MIN(-(SUM($F775:AC775)-$E775),($E775)*$D775),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C775,MIN(-(SUM($F775:AD775)-$E775),($E775)*$D775),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C775,MIN(-(SUM($F775:AE775)-$E775),($E775)*$D775),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C775,MIN(-(SUM($F775:AF775)-$E775),($E775)*$D775),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C775,MIN(-(SUM($F775:AG775)-$E775),($E775)*$D775),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C775,MIN(-(SUM($F775:AH775)-$E775),($E775)*$D775),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C775,MIN(-(SUM($F775:AI775)-$E775),($E775)*$D775),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C775,MIN(-(SUM($F775:AJ775)-$E775),($E775)*$D775),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C775,MIN(-(SUM($F775:AK775)-$E775),($E775)*$D775),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C775,MIN(-(SUM($F775:AL775)-$E775),($E775)*$D775),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C775,MIN(-(SUM($F775:AM775)-$E775),($E775)*$D775),0)*AN$512","v":0}]
[null,null,33,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C776,MIN(-(SUM(F776:$F776)-$E776),($E776)*$D776),0)*G$512","v":0},{"$f":"IF(H$514>=$C776,MIN(-(SUM($F776:G776)-$E776),($E776)*$D776),0)*H$512","v":0},{"$f":"IF(I$514>=$C776,MIN(-(SUM($F776:H776)-$E776),($E776)*$D776),0)*I$512","v":0},{"$f":"IF(J$514>=$C776,MIN(-(SUM($F776:I776)-$E776),($E776)*$D776),0)*J$512","v":0},{"$f":"IF(K$514>=$C776,MIN(-(SUM($F776:J776)-$E776),($E776)*$D776),0)*K$512","v":0},{"$f":"IF(L$514>=$C776,MIN(-(SUM($F776:K776)-$E776),($E776)*$D776),0)*L$512","v":0},{"$f":"IF(M$514>=$C776,MIN(-(SUM($F776:L776)-$E776),($E776)*$D776),0)*M$512","v":0},{"$f":"IF(N$514>=$C776,MIN(-(SUM($F776:M776)-$E776),($E776)*$D776),0)*N$512","v":0},{"$f":"IF(O$514>=$C776,MIN(-(SUM($F776:N776)-$E776),($E776)*$D776),0)*O$512","v":0},{"$f":"IF(P$514>=$C776,MIN(-(SUM($F776:O776)-$E776),($E776)*$D776),0)*P$512","v":0},{"$f":"IF(Q$514>=$C776,MIN(-(SUM($F776:P776)-$E776),($E776)*$D776),0)*Q$512","v":0},{"$f":"IF(R$514>=$C776,MIN(-(SUM($F776:Q776)-$E776),($E776)*$D776),0)*R$512","v":0},{"$f":"IF(S$514>=$C776,MIN(-(SUM($F776:R776)-$E776),($E776)*$D776),0)*S$512","v":0},{"$f":"IF(T$514>=$C776,MIN(-(SUM($F776:S776)-$E776),($E776)*$D776),0)*T$512","v":0},{"$f":"IF(U$514>=$C776,MIN(-(SUM($F776:T776)-$E776),($E776)*$D776),0)*U$512","v":0},{"$f":"IF(V$514>=$C776,MIN(-(SUM($F776:U776)-$E776),($E776)*$D776),0)*V$512","v":0},{"$f":"IF(W$514>=$C776,MIN(-(SUM($F776:V776)-$E776),($E776)*$D776),0)*W$512","v":0},{"$f":"IF(X$514>=$C776,MIN(-(SUM($F776:W776)-$E776),($E776)*$D776),0)*X$512","v":0},{"$f":"IF(Y$514>=$C776,MIN(-(SUM($F776:X776)-$E776),($E776)*$D776),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C776,MIN(-(SUM($F776:Y776)-$E776),($E776)*$D776),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C776,MIN(-(SUM($F776:Z776)-$E776),($E776)*$D776),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C776,MIN(-(SUM($F776:AA776)-$E776),($E776)*$D776),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C776,MIN(-(SUM($F776:AB776)-$E776),($E776)*$D776),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C776,MIN(-(SUM($F776:AC776)-$E776),($E776)*$D776),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C776,MIN(-(SUM($F776:AD776)-$E776),($E776)*$D776),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C776,MIN(-(SUM($F776:AE776)-$E776),($E776)*$D776),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C776,MIN(-(SUM($F776:AF776)-$E776),($E776)*$D776),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C776,MIN(-(SUM($F776:AG776)-$E776),($E776)*$D776),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C776,MIN(-(SUM($F776:AH776)-$E776),($E776)*$D776),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C776,MIN(-(SUM($F776:AI776)-$E776),($E776)*$D776),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C776,MIN(-(SUM($F776:AJ776)-$E776),($E776)*$D776),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C776,MIN(-(SUM($F776:AK776)-$E776),($E776)*$D776),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C776,MIN(-(SUM($F776:AL776)-$E776),($E776)*$D776),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C776,MIN(-(SUM($F776:AM776)-$E776),($E776)*$D776),0)*AN$512","v":0}]
[null,null,34,{"$f":"Inputs!$D$264","v":0.2},0,null,{"$f":"IF(G$514>=$C777,MIN(-(SUM(F777:$F777)-$E777),($E777)*$D777),0)*G$512","v":0},{"$f":"IF(H$514>=$C777,MIN(-(SUM($F777:G777)-$E777),($E777)*$D777),0)*H$512","v":0},{"$f":"IF(I$514>=$C777,MIN(-(SUM($F777:H777)-$E777),($E777)*$D777),0)*I$512","v":0},{"$f":"IF(J$514>=$C777,MIN(-(SUM($F777:I777)-$E777),($E777)*$D777),0)*J$512","v":0},{"$f":"IF(K$514>=$C777,MIN(-(SUM($F777:J777)-$E777),($E777)*$D777),0)*K$512","v":0},{"$f":"IF(L$514>=$C777,MIN(-(SUM($F777:K777)-$E777),($E777)*$D777),0)*L$512","v":0},{"$f":"IF(M$514>=$C777,MIN(-(SUM($F777:L777)-$E777),($E777)*$D777),0)*M$512","v":0},{"$f":"IF(N$514>=$C777,MIN(-(SUM($F777:M777)-$E777),($E777)*$D777),0)*N$512","v":0},{"$f":"IF(O$514>=$C777,MIN(-(SUM($F777:N777)-$E777),($E777)*$D777),0)*O$512","v":0},{"$f":"IF(P$514>=$C777,MIN(-(SUM($F777:O777)-$E777),($E777)*$D777),0)*P$512","v":0},{"$f":"IF(Q$514>=$C777,MIN(-(SUM($F777:P777)-$E777),($E777)*$D777),0)*Q$512","v":0},{"$f":"IF(R$514>=$C777,MIN(-(SUM($F777:Q777)-$E777),($E777)*$D777),0)*R$512","v":0},{"$f":"IF(S$514>=$C777,MIN(-(SUM($F777:R777)-$E777),($E777)*$D777),0)*S$512","v":0},{"$f":"IF(T$514>=$C777,MIN(-(SUM($F777:S777)-$E777),($E777)*$D777),0)*T$512","v":0},{"$f":"IF(U$514>=$C777,MIN(-(SUM($F777:T777)-$E777),($E777)*$D777),0)*U$512","v":0},{"$f":"IF(V$514>=$C777,MIN(-(SUM($F777:U777)-$E777),($E777)*$D777),0)*V$512","v":0},{"$f":"IF(W$514>=$C777,MIN(-(SUM($F777:V777)-$E777),($E777)*$D777),0)*W$512","v":0},{"$f":"IF(X$514>=$C777,MIN(-(SUM($F777:W777)-$E777),($E777)*$D777),0)*X$512","v":0},{"$f":"IF(Y$514>=$C777,MIN(-(SUM($F777:X777)-$E777),($E777)*$D777),0)*Y$512","v":0},{"$f":"IF(Z$514>=$C777,MIN(-(SUM($F777:Y777)-$E777),($E777)*$D777),0)*Z$512","v":0},{"$f":"IF(AA$514>=$C777,MIN(-(SUM($F777:Z777)-$E777),($E777)*$D777),0)*AA$512","v":0},{"$f":"IF(AB$514>=$C777,MIN(-(SUM($F777:AA777)-$E777),($E777)*$D777),0)*AB$512","v":0},{"$f":"IF(AC$514>=$C777,MIN(-(SUM($F777:AB777)-$E777),($E777)*$D777),0)*AC$512","v":0},{"$f":"IF(AD$514>=$C777,MIN(-(SUM($F777:AC777)-$E777),($E777)*$D777),0)*AD$512","v":0},{"$f":"IF(AE$514>=$C777,MIN(-(SUM($F777:AD777)-$E777),($E777)*$D777),0)*AE$512","v":0},{"$f":"IF(AF$514>=$C777,MIN(-(SUM($F777:AE777)-$E777),($E777)*$D777),0)*AF$512","v":0},{"$f":"IF(AG$514>=$C777,MIN(-(SUM($F777:AF777)-$E777),($E777)*$D777),0)*AG$512","v":0},{"$f":"IF(AH$514>=$C777,MIN(-(SUM($F777:AG777)-$E777),($E777)*$D777),0)*AH$512","v":0},{"$f":"IF(AI$514>=$C777,MIN(-(SUM($F777:AH777)-$E777),($E777)*$D777),0)*AI$512","v":0},{"$f":"IF(AJ$514>=$C777,MIN(-(SUM($F777:AI777)-$E777),($E777)*$D777),0)*AJ$512","v":0},{"$f":"IF(AK$514>=$C777,MIN(-(SUM($F777:AJ777)-$E777),($E777)*$D777),0)*AK$512","v":0},{"$f":"IF(AL$514>=$C777,MIN(-(SUM($F777:AK777)-$E777),($E777)*$D777),0)*AL$512","v":0},{"$f":"IF(AM$514>=$C777,MIN(-(SUM($F777:AL777)-$E777),($E777)*$D777),0)*AM$512","v":0},{"$f":"IF(AN$514>=$C777,MIN(-(SUM($F777:AM777)-$E777),($E777)*$D777),0)*AN$512","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G744:G777)","v":135.298},{"$f":"SUM(H744:H777)","v":145.287588},{"$f":"SUM(I744:I777)","v":145.287588},{"$f":"SUM(J744:J777)","v":145.287588},{"$f":"SUM(K744:K777)","v":145.287588},{"$f":"SUM(L744:L777)","v":9.9895879999999977},{"$f":"SUM(M744:M777)","v":3.9142040000000002},{"$f":"SUM(N744:N777)","v":3.9142040000000002},{"$f":"SUM(O744:O777)","v":3.9142040000000002},{"$f":"SUM(P744:P777)","v":3.9142040000000002},{"$f":"SUM(Q744:Q777)","v":139.21220400000001},{"$f":"SUM(R744:R777)","v":145.287588},{"$f":"SUM(S744:S777)","v":145.287588},{"$f":"SUM(T744:T777)","v":145.287588},{"$f":"SUM(U744:U777)","v":145.287588},{"$f":"SUM(V744:V777)","v":9.9895879999999977},{"$f":"SUM(W744:W777)","v":3.9142040000000002},{"$f":"SUM(X744:X777)","v":3.9142040000000002},{"$f":"SUM(Y744:Y777)","v":3.9142040000000002},{"$f":"SUM(Z744:Z777)","v":3.9142040000000002},{"$f":"SUM(AA744:AA777)","v":139.21220400000001},{"$f":"SUM(AB744:AB777)","v":145.287588},{"$f":"SUM(AC744:AC777)","v":145.287588},{"$f":"SUM(AD744:AD777)","v":145.287588},{"$f":"SUM(AE744:AE777)","v":145.287588},{"$f":"SUM(AF744:AF777)","v":9.9895879999999977},{"$f":"SUM(AG744:AG777)","v":3.9142040000000002},{"$f":"SUM(AH744:AH777)","v":3.9142040000000002},{"$f":"SUM(AI744:AI777)","v":3.9142040000000002},{"$f":"SUM(AJ744:AJ777)","v":3.9142040000000002},{"$f":"SUM(AK744:AK777)","v":0},{"$f":"SUM(AL744:AL777)","v":0},{"$f":"SUM(AM744:AM777)","v":0},{"$f":"SUM(AN744:AN777)","v":0}]
[]
[null,null,"Residual",null,null,null,{"$f":"G731*$D$741","v":202.947},{"$f":"H731*$D$741","v":14.984382},0,0,0,0,5.8713059999999997,0,0,0,202.947,14.984382,0,0,0,0,5.8713059999999997,0,0,0,202.947,14.984382,0,0,0,0,5.8713059999999997,0,0,0,0,0,0,0]
[]
[null,null,"Equipamentos"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Equipamentos divisível (b/f)",null,"$ 000s",null,{"$f":"F789","v":0},91.483718400000001,253.31893680000002,242.60515520000001,248.19985360000001,236.80655200000001,276.34751920000002,279.1404364,264.94535359999998,250.75027079999998,252.86366800000002,313.16430360000004,295.15739920000004,293.45897480000002,274.7725504,256.08612599999998,304.64245039999997,283.15424479999996,261.66603919999994,256.97399359999991,234.78594799999991,287.77314079999991,279.24895359999988,253.22876639999987,227.20857919999986,217.98455199999989,246.01061519999993,227.88210839999994,226.54976159999995,208.40093479999996,190.25210799999996,190.25210799999996,190.25210799999996,190.25210799999996]
[null,null,"CAPEX de Equipamentos",null,"$ 000s",{"$f":"SUM(G787:AN787)","v":738.55320999999992},{"$f":"G439","v":95.295540000000003},172.54900000000001,0,16.988,0,53.056530000000002,16.988,0,0,16.988,78.307540000000003,0,16.988,0,0,70.044530000000009,0,0,17.495999999999999,0,78.307540000000003,17.495999999999999,0,0,17.495999999999999,53.056530000000002,0,17.495999999999999,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G788:AN788)","v":-548.30110200000013},{"$f":"-G834","v":-3.8118216},-10.713781600000001,-10.713781600000001,-11.393301600000001,-11.393301600000001,-13.515562800000001,-14.195082800000002,-14.195082800000002,-14.195082800000002,-14.874602800000002,-18.006904400000003,-18.006904400000003,-18.686424400000003,-18.686424400000003,-18.686424400000003,-21.488205600000004,-21.488205600000004,-21.488205600000004,-22.188045600000002,-22.188045600000002,-25.320347200000004,-26.020187200000002,-26.020187200000002,-26.020187200000002,-26.720027199999972,-25.030466799999971,-18.1285068,-18.828346799999998,-18.148826799999998,-18.148826799999998,0,0,0,0]
[null,null,"Imobilizado Equipamentos divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G786:G788)","v":91.483718400000001},253.31893680000002,242.60515520000001,248.19985360000001,236.80655200000001,276.34751920000002,279.1404364,264.94535359999998,250.75027079999998,252.86366800000002,313.16430360000004,295.15739920000004,293.45897480000002,274.7725504,256.08612599999998,304.64245039999997,283.15424479999996,261.66603919999994,256.97399359999991,234.78594799999991,287.77314079999991,279.24895359999988,253.22876639999987,227.20857919999986,217.98455199999989,246.01061519999993,227.88210839999994,226.54976159999995,208.40093479999996,190.25210799999996,190.25210799999996,190.25210799999996,190.25210799999996,190.25210799999996]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!E456","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX","Res."]
[null,null,{"$f":"TRANSPOSE(G795:AN795)","v":1},{"$f":"Inputs!$D$265","v":0.04},{"$f":"TRANSPOSE(G787:AN787)","v":95.295540000000003},{"$f":"E800*D797","v":0},{"$f":"IF(G$570>=$C800,MIN(-(SUM(F800:$F800)-$E800),($E800*(1-$D$572))*$D800),0)*G$568","v":3.8118216},{"$f":"IF(H$570>=$C800,MIN(-(SUM($F800:G800)-$E800),($E800*(1-$D$572))*$D800),0)*H$568","v":3.8118216},{"$f":"IF(I$570>=$C800,MIN(-(SUM($F800:H800)-$E800),($E800*(1-$D$572))*$D800),0)*I$568","v":3.8118216},{"$f":"IF(J$570>=$C800,MIN(-(SUM($F800:I800)-$E800),($E800*(1-$D$572))*$D800),0)*J$568","v":3.8118216},{"$f":"IF(K$570>=$C800,MIN(-(SUM($F800:J800)-$E800),($E800*(1-$D$572))*$D800),0)*K$568","v":3.8118216},{"$f":"IF(L$570>=$C800,MIN(-(SUM($F800:K800)-$E800),($E800*(1-$D$572))*$D800),0)*L$568","v":3.8118216},{"$f":"IF(M$570>=$C800,MIN(-(SUM($F800:L800)-$E800),($E800*(1-$D$572))*$D800),0)*M$568","v":3.8118216},{"$f":"IF(N$570>=$C800,MIN(-(SUM($F800:M800)-$E800),($E800*(1-$D$572))*$D800),0)*N$568","v":3.8118216},{"$f":"IF(O$570>=$C800,MIN(-(SUM($F800:N800)-$E800),($E800*(1-$D$572))*$D800),0)*O$568","v":3.8118216},{"$f":"IF(P$570>=$C800,MIN(-(SUM($F800:O800)-$E800),($E800*(1-$D$572))*$D800),0)*P$568","v":3.8118216},{"$f":"IF(Q$570>=$C800,MIN(-(SUM($F800:P800)-$E800),($E800*(1-$D$572))*$D800),0)*Q$568","v":3.8118216},{"$f":"IF(R$570>=$C800,MIN(-(SUM($F800:Q800)-$E800),($E800*(1-$D$572))*$D800),0)*R$568","v":3.8118216},{"$f":"IF(S$570>=$C800,MIN(-(SUM($F800:R800)-$E800),($E800*(1-$D$572))*$D800),0)*S$568","v":3.8118216},{"$f":"IF(T$570>=$C800,MIN(-(SUM($F800:S800)-$E800),($E800*(1-$D$572))*$D800),0)*T$568","v":3.8118216},{"$f":"IF(U$570>=$C800,MIN(-(SUM($F800:T800)-$E800),($E800*(1-$D$572))*$D800),0)*U$568","v":3.8118216},{"$f":"IF(V$570>=$C800,MIN(-(SUM($F800:U800)-$E800),($E800*(1-$D$572))*$D800),0)*V$568","v":3.8118216},{"$f":"IF(W$570>=$C800,MIN(-(SUM($F800:V800)-$E800),($E800*(1-$D$572))*$D800),0)*W$568","v":3.8118216},{"$f":"IF(X$570>=$C800,MIN(-(SUM($F800:W800)-$E800),($E800*(1-$D$572))*$D800),0)*X$568","v":3.8118216},{"$f":"IF(Y$570>=$C800,MIN(-(SUM($F800:X800)-$E800),($E800*(1-$D$572))*$D800),0)*Y$568","v":3.8118216},{"$f":"IF(Z$570>=$C800,MIN(-(SUM($F800:Y800)-$E800),($E800*(1-$D$572))*$D800),0)*Z$568","v":3.8118216},{"$f":"IF(AA$570>=$C800,MIN(-(SUM($F800:Z800)-$E800),($E800*(1-$D$572))*$D800),0)*AA$568","v":3.8118216},{"$f":"IF(AB$570>=$C800,MIN(-(SUM($F800:AA800)-$E800),($E800*(1-$D$572))*$D800),0)*AB$568","v":3.8118216},{"$f":"IF(AC$570>=$C800,MIN(-(SUM($F800:AB800)-$E800),($E800*(1-$D$572))*$D800),0)*AC$568","v":3.8118216},{"$f":"IF(AD$570>=$C800,MIN(-(SUM($F800:AC800)-$E800),($E800*(1-$D$572))*$D800),0)*AD$568","v":3.8118216},{"$f":"IF(AE$570>=$C800,MIN(-(SUM($F800:AD800)-$E800),($E800*(1-$D$572))*$D800),0)*AE$568","v":3.8118215999999734},{"$f":"IF(AF$570>=$C800,MIN(-(SUM($F800:AE800)-$E800),($E800*(1-$D$572))*$D800),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C800,MIN(-(SUM($F800:AF800)-$E800),($E800*(1-$D$572))*$D800),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C800,MIN(-(SUM($F800:AG800)-$E800),($E800*(1-$D$572))*$D800),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C800,MIN(-(SUM($F800:AH800)-$E800),($E800*(1-$D$572))*$D800),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C800,MIN(-(SUM($F800:AI800)-$E800),($E800*(1-$D$572))*$D800),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C800,MIN(-(SUM($F800:AJ800)-$E800),($E800*(1-$D$572))*$D800),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C800,MIN(-(SUM($F800:AK800)-$E800),($E800*(1-$D$572))*$D800),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C800,MIN(-(SUM($F800:AL800)-$E800),($E800*(1-$D$572))*$D800),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C800,MIN(-(SUM($F800:AM800)-$E800),($E800*(1-$D$572))*$D800),0)*AN$568","v":0}]
[null,null,2,{"$f":"Inputs!$D$265","v":0.04},172.54900000000001,{"$f":"E801*D797","v":0},{"$f":"IF(G$570>=$C801,MIN(-(SUM(F801:$F801)-$E801),($E801*(1-$D$572))*$D801),0)*G$568","v":0},{"$f":"IF(H$570>=$C801,MIN(-(SUM($F801:G801)-$E801),($E801*(1-$D$572))*$D801),0)*H$568","v":6.9019600000000008},{"$f":"IF(I$570>=$C801,MIN(-(SUM($F801:H801)-$E801),($E801*(1-$D$572))*$D801),0)*I$568","v":6.9019600000000008},{"$f":"IF(J$570>=$C801,MIN(-(SUM($F801:I801)-$E801),($E801*(1-$D$572))*$D801),0)*J$568","v":6.9019600000000008},{"$f":"IF(K$570>=$C801,MIN(-(SUM($F801:J801)-$E801),($E801*(1-$D$572))*$D801),0)*K$568","v":6.9019600000000008},{"$f":"IF(L$570>=$C801,MIN(-(SUM($F801:K801)-$E801),($E801*(1-$D$572))*$D801),0)*L$568","v":6.9019600000000008},{"$f":"IF(M$570>=$C801,MIN(-(SUM($F801:L801)-$E801),($E801*(1-$D$572))*$D801),0)*M$568","v":6.9019600000000008},{"$f":"IF(N$570>=$C801,MIN(-(SUM($F801:M801)-$E801),($E801*(1-$D$572))*$D801),0)*N$568","v":6.9019600000000008},{"$f":"IF(O$570>=$C801,MIN(-(SUM($F801:N801)-$E801),($E801*(1-$D$572))*$D801),0)*O$568","v":6.9019600000000008},{"$f":"IF(P$570>=$C801,MIN(-(SUM($F801:O801)-$E801),($E801*(1-$D$572))*$D801),0)*P$568","v":6.9019600000000008},{"$f":"IF(Q$570>=$C801,MIN(-(SUM($F801:P801)-$E801),($E801*(1-$D$572))*$D801),0)*Q$568","v":6.9019600000000008},{"$f":"IF(R$570>=$C801,MIN(-(SUM($F801:Q801)-$E801),($E801*(1-$D$572))*$D801),0)*R$568","v":6.9019600000000008},{"$f":"IF(S$570>=$C801,MIN(-(SUM($F801:R801)-$E801),($E801*(1-$D$572))*$D801),0)*S$568","v":6.9019600000000008},{"$f":"IF(T$570>=$C801,MIN(-(SUM($F801:S801)-$E801),($E801*(1-$D$572))*$D801),0)*T$568","v":6.9019600000000008},{"$f":"IF(U$570>=$C801,MIN(-(SUM($F801:T801)-$E801),($E801*(1-$D$572))*$D801),0)*U$568","v":6.9019600000000008},{"$f":"IF(V$570>=$C801,MIN(-(SUM($F801:U801)-$E801),($E801*(1-$D$572))*$D801),0)*V$568","v":6.9019600000000008},{"$f":"IF(W$570>=$C801,MIN(-(SUM($F801:V801)-$E801),($E801*(1-$D$572))*$D801),0)*W$568","v":6.9019600000000008},{"$f":"IF(X$570>=$C801,MIN(-(SUM($F801:W801)-$E801),($E801*(1-$D$572))*$D801),0)*X$568","v":6.9019600000000008},{"$f":"IF(Y$570>=$C801,MIN(-(SUM($F801:X801)-$E801),($E801*(1-$D$572))*$D801),0)*Y$568","v":6.9019600000000008},{"$f":"IF(Z$570>=$C801,MIN(-(SUM($F801:Y801)-$E801),($E801*(1-$D$572))*$D801),0)*Z$568","v":6.9019600000000008},{"$f":"IF(AA$570>=$C801,MIN(-(SUM($F801:Z801)-$E801),($E801*(1-$D$572))*$D801),0)*AA$568","v":6.9019600000000008},{"$f":"IF(AB$570>=$C801,MIN(-(SUM($F801:AA801)-$E801),($E801*(1-$D$572))*$D801),0)*AB$568","v":6.9019600000000008},{"$f":"IF(AC$570>=$C801,MIN(-(SUM($F801:AB801)-$E801),($E801*(1-$D$572))*$D801),0)*AC$568","v":6.9019600000000008},{"$f":"IF(AD$570>=$C801,MIN(-(SUM($F801:AC801)-$E801),($E801*(1-$D$572))*$D801),0)*AD$568","v":6.9019600000000008},{"$f":"IF(AE$570>=$C801,MIN(-(SUM($F801:AD801)-$E801),($E801*(1-$D$572))*$D801),0)*AE$568","v":6.9019600000000008},{"$f":"IF(AF$570>=$C801,MIN(-(SUM($F801:AE801)-$E801),($E801*(1-$D$572))*$D801),0)*AF$568","v":6.9019599999999741},{"$f":"IF(AG$570>=$C801,MIN(-(SUM($F801:AF801)-$E801),($E801*(1-$D$572))*$D801),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C801,MIN(-(SUM($F801:AG801)-$E801),($E801*(1-$D$572))*$D801),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C801,MIN(-(SUM($F801:AH801)-$E801),($E801*(1-$D$572))*$D801),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C801,MIN(-(SUM($F801:AI801)-$E801),($E801*(1-$D$572))*$D801),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C801,MIN(-(SUM($F801:AJ801)-$E801),($E801*(1-$D$572))*$D801),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C801,MIN(-(SUM($F801:AK801)-$E801),($E801*(1-$D$572))*$D801),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C801,MIN(-(SUM($F801:AL801)-$E801),($E801*(1-$D$572))*$D801),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C801,MIN(-(SUM($F801:AM801)-$E801),($E801*(1-$D$572))*$D801),0)*AN$568","v":0}]
[null,null,3,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E802*D797","v":0},{"$f":"IF(G$570>=$C802,MIN(-(SUM(F802:$F802)-$E802),($E802*(1-$D$572))*$D802),0)*G$568","v":0},{"$f":"IF(H$570>=$C802,MIN(-(SUM($F802:G802)-$E802),($E802*(1-$D$572))*$D802),0)*H$568","v":0},{"$f":"IF(I$570>=$C802,MIN(-(SUM($F802:H802)-$E802),($E802*(1-$D$572))*$D802),0)*I$568","v":0},{"$f":"IF(J$570>=$C802,MIN(-(SUM($F802:I802)-$E802),($E802*(1-$D$572))*$D802),0)*J$568","v":0},{"$f":"IF(K$570>=$C802,MIN(-(SUM($F802:J802)-$E802),($E802*(1-$D$572))*$D802),0)*K$568","v":0},{"$f":"IF(L$570>=$C802,MIN(-(SUM($F802:K802)-$E802),($E802*(1-$D$572))*$D802),0)*L$568","v":0},{"$f":"IF(M$570>=$C802,MIN(-(SUM($F802:L802)-$E802),($E802*(1-$D$572))*$D802),0)*M$568","v":0},{"$f":"IF(N$570>=$C802,MIN(-(SUM($F802:M802)-$E802),($E802*(1-$D$572))*$D802),0)*N$568","v":0},{"$f":"IF(O$570>=$C802,MIN(-(SUM($F802:N802)-$E802),($E802*(1-$D$572))*$D802),0)*O$568","v":0},{"$f":"IF(P$570>=$C802,MIN(-(SUM($F802:O802)-$E802),($E802*(1-$D$572))*$D802),0)*P$568","v":0},{"$f":"IF(Q$570>=$C802,MIN(-(SUM($F802:P802)-$E802),($E802*(1-$D$572))*$D802),0)*Q$568","v":0},{"$f":"IF(R$570>=$C802,MIN(-(SUM($F802:Q802)-$E802),($E802*(1-$D$572))*$D802),0)*R$568","v":0},{"$f":"IF(S$570>=$C802,MIN(-(SUM($F802:R802)-$E802),($E802*(1-$D$572))*$D802),0)*S$568","v":0},{"$f":"IF(T$570>=$C802,MIN(-(SUM($F802:S802)-$E802),($E802*(1-$D$572))*$D802),0)*T$568","v":0},{"$f":"IF(U$570>=$C802,MIN(-(SUM($F802:T802)-$E802),($E802*(1-$D$572))*$D802),0)*U$568","v":0},{"$f":"IF(V$570>=$C802,MIN(-(SUM($F802:U802)-$E802),($E802*(1-$D$572))*$D802),0)*V$568","v":0},{"$f":"IF(W$570>=$C802,MIN(-(SUM($F802:V802)-$E802),($E802*(1-$D$572))*$D802),0)*W$568","v":0},{"$f":"IF(X$570>=$C802,MIN(-(SUM($F802:W802)-$E802),($E802*(1-$D$572))*$D802),0)*X$568","v":0},{"$f":"IF(Y$570>=$C802,MIN(-(SUM($F802:X802)-$E802),($E802*(1-$D$572))*$D802),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C802,MIN(-(SUM($F802:Y802)-$E802),($E802*(1-$D$572))*$D802),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C802,MIN(-(SUM($F802:Z802)-$E802),($E802*(1-$D$572))*$D802),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C802,MIN(-(SUM($F802:AA802)-$E802),($E802*(1-$D$572))*$D802),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C802,MIN(-(SUM($F802:AB802)-$E802),($E802*(1-$D$572))*$D802),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C802,MIN(-(SUM($F802:AC802)-$E802),($E802*(1-$D$572))*$D802),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C802,MIN(-(SUM($F802:AD802)-$E802),($E802*(1-$D$572))*$D802),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C802,MIN(-(SUM($F802:AE802)-$E802),($E802*(1-$D$572))*$D802),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C802,MIN(-(SUM($F802:AF802)-$E802),($E802*(1-$D$572))*$D802),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C802,MIN(-(SUM($F802:AG802)-$E802),($E802*(1-$D$572))*$D802),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C802,MIN(-(SUM($F802:AH802)-$E802),($E802*(1-$D$572))*$D802),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C802,MIN(-(SUM($F802:AI802)-$E802),($E802*(1-$D$572))*$D802),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C802,MIN(-(SUM($F802:AJ802)-$E802),($E802*(1-$D$572))*$D802),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C802,MIN(-(SUM($F802:AK802)-$E802),($E802*(1-$D$572))*$D802),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C802,MIN(-(SUM($F802:AL802)-$E802),($E802*(1-$D$572))*$D802),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C802,MIN(-(SUM($F802:AM802)-$E802),($E802*(1-$D$572))*$D802),0)*AN$568","v":0}]
[null,null,4,{"$f":"Inputs!$D$265","v":0.04},16.988,{"$f":"E803*D797","v":0},{"$f":"IF(G$570>=$C803,MIN(-(SUM(F803:$F803)-$E803),($E803*(1-$D$572))*$D803),0)*G$568","v":0},{"$f":"IF(H$570>=$C803,MIN(-(SUM($F803:G803)-$E803),($E803*(1-$D$572))*$D803),0)*H$568","v":0},{"$f":"IF(I$570>=$C803,MIN(-(SUM($F803:H803)-$E803),($E803*(1-$D$572))*$D803),0)*I$568","v":0},{"$f":"IF(J$570>=$C803,MIN(-(SUM($F803:I803)-$E803),($E803*(1-$D$572))*$D803),0)*J$568","v":0.67952000000000001},{"$f":"IF(K$570>=$C803,MIN(-(SUM($F803:J803)-$E803),($E803*(1-$D$572))*$D803),0)*K$568","v":0.67952000000000001},{"$f":"IF(L$570>=$C803,MIN(-(SUM($F803:K803)-$E803),($E803*(1-$D$572))*$D803),0)*L$568","v":0.67952000000000001},{"$f":"IF(M$570>=$C803,MIN(-(SUM($F803:L803)-$E803),($E803*(1-$D$572))*$D803),0)*M$568","v":0.67952000000000001},{"$f":"IF(N$570>=$C803,MIN(-(SUM($F803:M803)-$E803),($E803*(1-$D$572))*$D803),0)*N$568","v":0.67952000000000001},{"$f":"IF(O$570>=$C803,MIN(-(SUM($F803:N803)-$E803),($E803*(1-$D$572))*$D803),0)*O$568","v":0.67952000000000001},{"$f":"IF(P$570>=$C803,MIN(-(SUM($F803:O803)-$E803),($E803*(1-$D$572))*$D803),0)*P$568","v":0.67952000000000001},{"$f":"IF(Q$570>=$C803,MIN(-(SUM($F803:P803)-$E803),($E803*(1-$D$572))*$D803),0)*Q$568","v":0.67952000000000001},{"$f":"IF(R$570>=$C803,MIN(-(SUM($F803:Q803)-$E803),($E803*(1-$D$572))*$D803),0)*R$568","v":0.67952000000000001},{"$f":"IF(S$570>=$C803,MIN(-(SUM($F803:R803)-$E803),($E803*(1-$D$572))*$D803),0)*S$568","v":0.67952000000000001},{"$f":"IF(T$570>=$C803,MIN(-(SUM($F803:S803)-$E803),($E803*(1-$D$572))*$D803),0)*T$568","v":0.67952000000000001},{"$f":"IF(U$570>=$C803,MIN(-(SUM($F803:T803)-$E803),($E803*(1-$D$572))*$D803),0)*U$568","v":0.67952000000000001},{"$f":"IF(V$570>=$C803,MIN(-(SUM($F803:U803)-$E803),($E803*(1-$D$572))*$D803),0)*V$568","v":0.67952000000000001},{"$f":"IF(W$570>=$C803,MIN(-(SUM($F803:V803)-$E803),($E803*(1-$D$572))*$D803),0)*W$568","v":0.67952000000000001},{"$f":"IF(X$570>=$C803,MIN(-(SUM($F803:W803)-$E803),($E803*(1-$D$572))*$D803),0)*X$568","v":0.67952000000000001},{"$f":"IF(Y$570>=$C803,MIN(-(SUM($F803:X803)-$E803),($E803*(1-$D$572))*$D803),0)*Y$568","v":0.67952000000000001},{"$f":"IF(Z$570>=$C803,MIN(-(SUM($F803:Y803)-$E803),($E803*(1-$D$572))*$D803),0)*Z$568","v":0.67952000000000001},{"$f":"IF(AA$570>=$C803,MIN(-(SUM($F803:Z803)-$E803),($E803*(1-$D$572))*$D803),0)*AA$568","v":0.67952000000000001},{"$f":"IF(AB$570>=$C803,MIN(-(SUM($F803:AA803)-$E803),($E803*(1-$D$572))*$D803),0)*AB$568","v":0.67952000000000001},{"$f":"IF(AC$570>=$C803,MIN(-(SUM($F803:AB803)-$E803),($E803*(1-$D$572))*$D803),0)*AC$568","v":0.67952000000000001},{"$f":"IF(AD$570>=$C803,MIN(-(SUM($F803:AC803)-$E803),($E803*(1-$D$572))*$D803),0)*AD$568","v":0.67952000000000001},{"$f":"IF(AE$570>=$C803,MIN(-(SUM($F803:AD803)-$E803),($E803*(1-$D$572))*$D803),0)*AE$568","v":0.67952000000000001},{"$f":"IF(AF$570>=$C803,MIN(-(SUM($F803:AE803)-$E803),($E803*(1-$D$572))*$D803),0)*AF$568","v":0.67952000000000001},{"$f":"IF(AG$570>=$C803,MIN(-(SUM($F803:AF803)-$E803),($E803*(1-$D$572))*$D803),0)*AG$568","v":0.67952000000000001},{"$f":"IF(AH$570>=$C803,MIN(-(SUM($F803:AG803)-$E803),($E803*(1-$D$572))*$D803),0)*AH$568","v":0.67952000000000001},{"$f":"IF(AI$570>=$C803,MIN(-(SUM($F803:AH803)-$E803),($E803*(1-$D$572))*$D803),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C803,MIN(-(SUM($F803:AI803)-$E803),($E803*(1-$D$572))*$D803),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C803,MIN(-(SUM($F803:AJ803)-$E803),($E803*(1-$D$572))*$D803),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C803,MIN(-(SUM($F803:AK803)-$E803),($E803*(1-$D$572))*$D803),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C803,MIN(-(SUM($F803:AL803)-$E803),($E803*(1-$D$572))*$D803),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C803,MIN(-(SUM($F803:AM803)-$E803),($E803*(1-$D$572))*$D803),0)*AN$568","v":0}]
[null,null,5,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E804*D797","v":0},{"$f":"IF(G$570>=$C804,MIN(-(SUM(F804:$F804)-$E804),($E804*(1-$D$572))*$D804),0)*G$568","v":0},{"$f":"IF(H$570>=$C804,MIN(-(SUM($F804:G804)-$E804),($E804*(1-$D$572))*$D804),0)*H$568","v":0},{"$f":"IF(I$570>=$C804,MIN(-(SUM($F804:H804)-$E804),($E804*(1-$D$572))*$D804),0)*I$568","v":0},{"$f":"IF(J$570>=$C804,MIN(-(SUM($F804:I804)-$E804),($E804*(1-$D$572))*$D804),0)*J$568","v":0},{"$f":"IF(K$570>=$C804,MIN(-(SUM($F804:J804)-$E804),($E804*(1-$D$572))*$D804),0)*K$568","v":0},{"$f":"IF(L$570>=$C804,MIN(-(SUM($F804:K804)-$E804),($E804*(1-$D$572))*$D804),0)*L$568","v":0},{"$f":"IF(M$570>=$C804,MIN(-(SUM($F804:L804)-$E804),($E804*(1-$D$572))*$D804),0)*M$568","v":0},{"$f":"IF(N$570>=$C804,MIN(-(SUM($F804:M804)-$E804),($E804*(1-$D$572))*$D804),0)*N$568","v":0},{"$f":"IF(O$570>=$C804,MIN(-(SUM($F804:N804)-$E804),($E804*(1-$D$572))*$D804),0)*O$568","v":0},{"$f":"IF(P$570>=$C804,MIN(-(SUM($F804:O804)-$E804),($E804*(1-$D$572))*$D804),0)*P$568","v":0},{"$f":"IF(Q$570>=$C804,MIN(-(SUM($F804:P804)-$E804),($E804*(1-$D$572))*$D804),0)*Q$568","v":0},{"$f":"IF(R$570>=$C804,MIN(-(SUM($F804:Q804)-$E804),($E804*(1-$D$572))*$D804),0)*R$568","v":0},{"$f":"IF(S$570>=$C804,MIN(-(SUM($F804:R804)-$E804),($E804*(1-$D$572))*$D804),0)*S$568","v":0},{"$f":"IF(T$570>=$C804,MIN(-(SUM($F804:S804)-$E804),($E804*(1-$D$572))*$D804),0)*T$568","v":0},{"$f":"IF(U$570>=$C804,MIN(-(SUM($F804:T804)-$E804),($E804*(1-$D$572))*$D804),0)*U$568","v":0},{"$f":"IF(V$570>=$C804,MIN(-(SUM($F804:U804)-$E804),($E804*(1-$D$572))*$D804),0)*V$568","v":0},{"$f":"IF(W$570>=$C804,MIN(-(SUM($F804:V804)-$E804),($E804*(1-$D$572))*$D804),0)*W$568","v":0},{"$f":"IF(X$570>=$C804,MIN(-(SUM($F804:W804)-$E804),($E804*(1-$D$572))*$D804),0)*X$568","v":0},{"$f":"IF(Y$570>=$C804,MIN(-(SUM($F804:X804)-$E804),($E804*(1-$D$572))*$D804),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C804,MIN(-(SUM($F804:Y804)-$E804),($E804*(1-$D$572))*$D804),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C804,MIN(-(SUM($F804:Z804)-$E804),($E804*(1-$D$572))*$D804),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C804,MIN(-(SUM($F804:AA804)-$E804),($E804*(1-$D$572))*$D804),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C804,MIN(-(SUM($F804:AB804)-$E804),($E804*(1-$D$572))*$D804),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C804,MIN(-(SUM($F804:AC804)-$E804),($E804*(1-$D$572))*$D804),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C804,MIN(-(SUM($F804:AD804)-$E804),($E804*(1-$D$572))*$D804),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C804,MIN(-(SUM($F804:AE804)-$E804),($E804*(1-$D$572))*$D804),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C804,MIN(-(SUM($F804:AF804)-$E804),($E804*(1-$D$572))*$D804),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C804,MIN(-(SUM($F804:AG804)-$E804),($E804*(1-$D$572))*$D804),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C804,MIN(-(SUM($F804:AH804)-$E804),($E804*(1-$D$572))*$D804),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C804,MIN(-(SUM($F804:AI804)-$E804),($E804*(1-$D$572))*$D804),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C804,MIN(-(SUM($F804:AJ804)-$E804),($E804*(1-$D$572))*$D804),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C804,MIN(-(SUM($F804:AK804)-$E804),($E804*(1-$D$572))*$D804),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C804,MIN(-(SUM($F804:AL804)-$E804),($E804*(1-$D$572))*$D804),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C804,MIN(-(SUM($F804:AM804)-$E804),($E804*(1-$D$572))*$D804),0)*AN$568","v":0}]
[null,null,6,{"$f":"Inputs!$D$265","v":0.04},53.056530000000002,{"$f":"E805*D797","v":0},{"$f":"IF(G$570>=$C805,MIN(-(SUM(F805:$F805)-$E805),($E805*(1-$D$572))*$D805),0)*G$568","v":0},{"$f":"IF(H$570>=$C805,MIN(-(SUM($F805:G805)-$E805),($E805*(1-$D$572))*$D805),0)*H$568","v":0},{"$f":"IF(I$570>=$C805,MIN(-(SUM($F805:H805)-$E805),($E805*(1-$D$572))*$D805),0)*I$568","v":0},{"$f":"IF(J$570>=$C805,MIN(-(SUM($F805:I805)-$E805),($E805*(1-$D$572))*$D805),0)*J$568","v":0},{"$f":"IF(K$570>=$C805,MIN(-(SUM($F805:J805)-$E805),($E805*(1-$D$572))*$D805),0)*K$568","v":0},{"$f":"IF(L$570>=$C805,MIN(-(SUM($F805:K805)-$E805),($E805*(1-$D$572))*$D805),0)*L$568","v":2.1222612000000001},{"$f":"IF(M$570>=$C805,MIN(-(SUM($F805:L805)-$E805),($E805*(1-$D$572))*$D805),0)*M$568","v":2.1222612000000001},{"$f":"IF(N$570>=$C805,MIN(-(SUM($F805:M805)-$E805),($E805*(1-$D$572))*$D805),0)*N$568","v":2.1222612000000001},{"$f":"IF(O$570>=$C805,MIN(-(SUM($F805:N805)-$E805),($E805*(1-$D$572))*$D805),0)*O$568","v":2.1222612000000001},{"$f":"IF(P$570>=$C805,MIN(-(SUM($F805:O805)-$E805),($E805*(1-$D$572))*$D805),0)*P$568","v":2.1222612000000001},{"$f":"IF(Q$570>=$C805,MIN(-(SUM($F805:P805)-$E805),($E805*(1-$D$572))*$D805),0)*Q$568","v":2.1222612000000001},{"$f":"IF(R$570>=$C805,MIN(-(SUM($F805:Q805)-$E805),($E805*(1-$D$572))*$D805),0)*R$568","v":2.1222612000000001},{"$f":"IF(S$570>=$C805,MIN(-(SUM($F805:R805)-$E805),($E805*(1-$D$572))*$D805),0)*S$568","v":2.1222612000000001},{"$f":"IF(T$570>=$C805,MIN(-(SUM($F805:S805)-$E805),($E805*(1-$D$572))*$D805),0)*T$568","v":2.1222612000000001},{"$f":"IF(U$570>=$C805,MIN(-(SUM($F805:T805)-$E805),($E805*(1-$D$572))*$D805),0)*U$568","v":2.1222612000000001},{"$f":"IF(V$570>=$C805,MIN(-(SUM($F805:U805)-$E805),($E805*(1-$D$572))*$D805),0)*V$568","v":2.1222612000000001},{"$f":"IF(W$570>=$C805,MIN(-(SUM($F805:V805)-$E805),($E805*(1-$D$572))*$D805),0)*W$568","v":2.1222612000000001},{"$f":"IF(X$570>=$C805,MIN(-(SUM($F805:W805)-$E805),($E805*(1-$D$572))*$D805),0)*X$568","v":2.1222612000000001},{"$f":"IF(Y$570>=$C805,MIN(-(SUM($F805:X805)-$E805),($E805*(1-$D$572))*$D805),0)*Y$568","v":2.1222612000000001},{"$f":"IF(Z$570>=$C805,MIN(-(SUM($F805:Y805)-$E805),($E805*(1-$D$572))*$D805),0)*Z$568","v":2.1222612000000001},{"$f":"IF(AA$570>=$C805,MIN(-(SUM($F805:Z805)-$E805),($E805*(1-$D$572))*$D805),0)*AA$568","v":2.1222612000000001},{"$f":"IF(AB$570>=$C805,MIN(-(SUM($F805:AA805)-$E805),($E805*(1-$D$572))*$D805),0)*AB$568","v":2.1222612000000001},{"$f":"IF(AC$570>=$C805,MIN(-(SUM($F805:AB805)-$E805),($E805*(1-$D$572))*$D805),0)*AC$568","v":2.1222612000000001},{"$f":"IF(AD$570>=$C805,MIN(-(SUM($F805:AC805)-$E805),($E805*(1-$D$572))*$D805),0)*AD$568","v":2.1222612000000001},{"$f":"IF(AE$570>=$C805,MIN(-(SUM($F805:AD805)-$E805),($E805*(1-$D$572))*$D805),0)*AE$568","v":2.1222612000000001},{"$f":"IF(AF$570>=$C805,MIN(-(SUM($F805:AE805)-$E805),($E805*(1-$D$572))*$D805),0)*AF$568","v":2.1222612000000001},{"$f":"IF(AG$570>=$C805,MIN(-(SUM($F805:AF805)-$E805),($E805*(1-$D$572))*$D805),0)*AG$568","v":2.1222612000000001},{"$f":"IF(AH$570>=$C805,MIN(-(SUM($F805:AG805)-$E805),($E805*(1-$D$572))*$D805),0)*AH$568","v":2.1222612000000001},{"$f":"IF(AI$570>=$C805,MIN(-(SUM($F805:AH805)-$E805),($E805*(1-$D$572))*$D805),0)*AI$568","v":2.1222612000000001},{"$f":"IF(AJ$570>=$C805,MIN(-(SUM($F805:AI805)-$E805),($E805*(1-$D$572))*$D805),0)*AJ$568","v":2.1222612000000001},{"$f":"IF(AK$570>=$C805,MIN(-(SUM($F805:AJ805)-$E805),($E805*(1-$D$572))*$D805),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C805,MIN(-(SUM($F805:AK805)-$E805),($E805*(1-$D$572))*$D805),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C805,MIN(-(SUM($F805:AL805)-$E805),($E805*(1-$D$572))*$D805),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C805,MIN(-(SUM($F805:AM805)-$E805),($E805*(1-$D$572))*$D805),0)*AN$568","v":0}]
[null,null,7,{"$f":"Inputs!$D$265","v":0.04},16.988,{"$f":"E806*D797","v":0},{"$f":"IF(G$570>=$C806,MIN(-(SUM(F806:$F806)-$E806),($E806*(1-$D$572))*$D806),0)*G$568","v":0},{"$f":"IF(H$570>=$C806,MIN(-(SUM($F806:G806)-$E806),($E806*(1-$D$572))*$D806),0)*H$568","v":0},{"$f":"IF(I$570>=$C806,MIN(-(SUM($F806:H806)-$E806),($E806*(1-$D$572))*$D806),0)*I$568","v":0},{"$f":"IF(J$570>=$C806,MIN(-(SUM($F806:I806)-$E806),($E806*(1-$D$572))*$D806),0)*J$568","v":0},{"$f":"IF(K$570>=$C806,MIN(-(SUM($F806:J806)-$E806),($E806*(1-$D$572))*$D806),0)*K$568","v":0},{"$f":"IF(L$570>=$C806,MIN(-(SUM($F806:K806)-$E806),($E806*(1-$D$572))*$D806),0)*L$568","v":0},{"$f":"IF(M$570>=$C806,MIN(-(SUM($F806:L806)-$E806),($E806*(1-$D$572))*$D806),0)*M$568","v":0.67952000000000001},{"$f":"IF(N$570>=$C806,MIN(-(SUM($F806:M806)-$E806),($E806*(1-$D$572))*$D806),0)*N$568","v":0.67952000000000001},{"$f":"IF(O$570>=$C806,MIN(-(SUM($F806:N806)-$E806),($E806*(1-$D$572))*$D806),0)*O$568","v":0.67952000000000001},{"$f":"IF(P$570>=$C806,MIN(-(SUM($F806:O806)-$E806),($E806*(1-$D$572))*$D806),0)*P$568","v":0.67952000000000001},{"$f":"IF(Q$570>=$C806,MIN(-(SUM($F806:P806)-$E806),($E806*(1-$D$572))*$D806),0)*Q$568","v":0.67952000000000001},{"$f":"IF(R$570>=$C806,MIN(-(SUM($F806:Q806)-$E806),($E806*(1-$D$572))*$D806),0)*R$568","v":0.67952000000000001},{"$f":"IF(S$570>=$C806,MIN(-(SUM($F806:R806)-$E806),($E806*(1-$D$572))*$D806),0)*S$568","v":0.67952000000000001},{"$f":"IF(T$570>=$C806,MIN(-(SUM($F806:S806)-$E806),($E806*(1-$D$572))*$D806),0)*T$568","v":0.67952000000000001},{"$f":"IF(U$570>=$C806,MIN(-(SUM($F806:T806)-$E806),($E806*(1-$D$572))*$D806),0)*U$568","v":0.67952000000000001},{"$f":"IF(V$570>=$C806,MIN(-(SUM($F806:U806)-$E806),($E806*(1-$D$572))*$D806),0)*V$568","v":0.67952000000000001},{"$f":"IF(W$570>=$C806,MIN(-(SUM($F806:V806)-$E806),($E806*(1-$D$572))*$D806),0)*W$568","v":0.67952000000000001},{"$f":"IF(X$570>=$C806,MIN(-(SUM($F806:W806)-$E806),($E806*(1-$D$572))*$D806),0)*X$568","v":0.67952000000000001},{"$f":"IF(Y$570>=$C806,MIN(-(SUM($F806:X806)-$E806),($E806*(1-$D$572))*$D806),0)*Y$568","v":0.67952000000000001},{"$f":"IF(Z$570>=$C806,MIN(-(SUM($F806:Y806)-$E806),($E806*(1-$D$572))*$D806),0)*Z$568","v":0.67952000000000001},{"$f":"IF(AA$570>=$C806,MIN(-(SUM($F806:Z806)-$E806),($E806*(1-$D$572))*$D806),0)*AA$568","v":0.67952000000000001},{"$f":"IF(AB$570>=$C806,MIN(-(SUM($F806:AA806)-$E806),($E806*(1-$D$572))*$D806),0)*AB$568","v":0.67952000000000001},{"$f":"IF(AC$570>=$C806,MIN(-(SUM($F806:AB806)-$E806),($E806*(1-$D$572))*$D806),0)*AC$568","v":0.67952000000000001},{"$f":"IF(AD$570>=$C806,MIN(-(SUM($F806:AC806)-$E806),($E806*(1-$D$572))*$D806),0)*AD$568","v":0.67952000000000001},{"$f":"IF(AE$570>=$C806,MIN(-(SUM($F806:AD806)-$E806),($E806*(1-$D$572))*$D806),0)*AE$568","v":0.67952000000000001},{"$f":"IF(AF$570>=$C806,MIN(-(SUM($F806:AE806)-$E806),($E806*(1-$D$572))*$D806),0)*AF$568","v":0.67952000000000001},{"$f":"IF(AG$570>=$C806,MIN(-(SUM($F806:AF806)-$E806),($E806*(1-$D$572))*$D806),0)*AG$568","v":0.67952000000000001},{"$f":"IF(AH$570>=$C806,MIN(-(SUM($F806:AG806)-$E806),($E806*(1-$D$572))*$D806),0)*AH$568","v":0.67952000000000001},{"$f":"IF(AI$570>=$C806,MIN(-(SUM($F806:AH806)-$E806),($E806*(1-$D$572))*$D806),0)*AI$568","v":0.67952000000000001},{"$f":"IF(AJ$570>=$C806,MIN(-(SUM($F806:AI806)-$E806),($E806*(1-$D$572))*$D806),0)*AJ$568","v":0.67952000000000001},{"$f":"IF(AK$570>=$C806,MIN(-(SUM($F806:AJ806)-$E806),($E806*(1-$D$572))*$D806),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C806,MIN(-(SUM($F806:AK806)-$E806),($E806*(1-$D$572))*$D806),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C806,MIN(-(SUM($F806:AL806)-$E806),($E806*(1-$D$572))*$D806),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C806,MIN(-(SUM($F806:AM806)-$E806),($E806*(1-$D$572))*$D806),0)*AN$568","v":0}]
[null,null,8,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E807*D797","v":0},{"$f":"IF(G$570>=$C807,MIN(-(SUM(F807:$F807)-$E807),($E807*(1-$D$572))*$D807),0)*G$568","v":0},{"$f":"IF(H$570>=$C807,MIN(-(SUM($F807:G807)-$E807),($E807*(1-$D$572))*$D807),0)*H$568","v":0},{"$f":"IF(I$570>=$C807,MIN(-(SUM($F807:H807)-$E807),($E807*(1-$D$572))*$D807),0)*I$568","v":0},{"$f":"IF(J$570>=$C807,MIN(-(SUM($F807:I807)-$E807),($E807*(1-$D$572))*$D807),0)*J$568","v":0},{"$f":"IF(K$570>=$C807,MIN(-(SUM($F807:J807)-$E807),($E807*(1-$D$572))*$D807),0)*K$568","v":0},{"$f":"IF(L$570>=$C807,MIN(-(SUM($F807:K807)-$E807),($E807*(1-$D$572))*$D807),0)*L$568","v":0},{"$f":"IF(M$570>=$C807,MIN(-(SUM($F807:L807)-$E807),($E807*(1-$D$572))*$D807),0)*M$568","v":0},{"$f":"IF(N$570>=$C807,MIN(-(SUM($F807:M807)-$E807),($E807*(1-$D$572))*$D807),0)*N$568","v":0},{"$f":"IF(O$570>=$C807,MIN(-(SUM($F807:N807)-$E807),($E807*(1-$D$572))*$D807),0)*O$568","v":0},{"$f":"IF(P$570>=$C807,MIN(-(SUM($F807:O807)-$E807),($E807*(1-$D$572))*$D807),0)*P$568","v":0},{"$f":"IF(Q$570>=$C807,MIN(-(SUM($F807:P807)-$E807),($E807*(1-$D$572))*$D807),0)*Q$568","v":0},{"$f":"IF(R$570>=$C807,MIN(-(SUM($F807:Q807)-$E807),($E807*(1-$D$572))*$D807),0)*R$568","v":0},{"$f":"IF(S$570>=$C807,MIN(-(SUM($F807:R807)-$E807),($E807*(1-$D$572))*$D807),0)*S$568","v":0},{"$f":"IF(T$570>=$C807,MIN(-(SUM($F807:S807)-$E807),($E807*(1-$D$572))*$D807),0)*T$568","v":0},{"$f":"IF(U$570>=$C807,MIN(-(SUM($F807:T807)-$E807),($E807*(1-$D$572))*$D807),0)*U$568","v":0},{"$f":"IF(V$570>=$C807,MIN(-(SUM($F807:U807)-$E807),($E807*(1-$D$572))*$D807),0)*V$568","v":0},{"$f":"IF(W$570>=$C807,MIN(-(SUM($F807:V807)-$E807),($E807*(1-$D$572))*$D807),0)*W$568","v":0},{"$f":"IF(X$570>=$C807,MIN(-(SUM($F807:W807)-$E807),($E807*(1-$D$572))*$D807),0)*X$568","v":0},{"$f":"IF(Y$570>=$C807,MIN(-(SUM($F807:X807)-$E807),($E807*(1-$D$572))*$D807),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C807,MIN(-(SUM($F807:Y807)-$E807),($E807*(1-$D$572))*$D807),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C807,MIN(-(SUM($F807:Z807)-$E807),($E807*(1-$D$572))*$D807),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C807,MIN(-(SUM($F807:AA807)-$E807),($E807*(1-$D$572))*$D807),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C807,MIN(-(SUM($F807:AB807)-$E807),($E807*(1-$D$572))*$D807),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C807,MIN(-(SUM($F807:AC807)-$E807),($E807*(1-$D$572))*$D807),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C807,MIN(-(SUM($F807:AD807)-$E807),($E807*(1-$D$572))*$D807),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C807,MIN(-(SUM($F807:AE807)-$E807),($E807*(1-$D$572))*$D807),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C807,MIN(-(SUM($F807:AF807)-$E807),($E807*(1-$D$572))*$D807),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C807,MIN(-(SUM($F807:AG807)-$E807),($E807*(1-$D$572))*$D807),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C807,MIN(-(SUM($F807:AH807)-$E807),($E807*(1-$D$572))*$D807),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C807,MIN(-(SUM($F807:AI807)-$E807),($E807*(1-$D$572))*$D807),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C807,MIN(-(SUM($F807:AJ807)-$E807),($E807*(1-$D$572))*$D807),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C807,MIN(-(SUM($F807:AK807)-$E807),($E807*(1-$D$572))*$D807),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C807,MIN(-(SUM($F807:AL807)-$E807),($E807*(1-$D$572))*$D807),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C807,MIN(-(SUM($F807:AM807)-$E807),($E807*(1-$D$572))*$D807),0)*AN$568","v":0}]
[null,null,9,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E808*D797","v":0},{"$f":"IF(G$570>=$C808,MIN(-(SUM(F808:$F808)-$E808),($E808*(1-$D$572))*$D808),0)*G$568","v":0},{"$f":"IF(H$570>=$C808,MIN(-(SUM($F808:G808)-$E808),($E808*(1-$D$572))*$D808),0)*H$568","v":0},{"$f":"IF(I$570>=$C808,MIN(-(SUM($F808:H808)-$E808),($E808*(1-$D$572))*$D808),0)*I$568","v":0},{"$f":"IF(J$570>=$C808,MIN(-(SUM($F808:I808)-$E808),($E808*(1-$D$572))*$D808),0)*J$568","v":0},{"$f":"IF(K$570>=$C808,MIN(-(SUM($F808:J808)-$E808),($E808*(1-$D$572))*$D808),0)*K$568","v":0},{"$f":"IF(L$570>=$C808,MIN(-(SUM($F808:K808)-$E808),($E808*(1-$D$572))*$D808),0)*L$568","v":0},{"$f":"IF(M$570>=$C808,MIN(-(SUM($F808:L808)-$E808),($E808*(1-$D$572))*$D808),0)*M$568","v":0},{"$f":"IF(N$570>=$C808,MIN(-(SUM($F808:M808)-$E808),($E808*(1-$D$572))*$D808),0)*N$568","v":0},{"$f":"IF(O$570>=$C808,MIN(-(SUM($F808:N808)-$E808),($E808*(1-$D$572))*$D808),0)*O$568","v":0},{"$f":"IF(P$570>=$C808,MIN(-(SUM($F808:O808)-$E808),($E808*(1-$D$572))*$D808),0)*P$568","v":0},{"$f":"IF(Q$570>=$C808,MIN(-(SUM($F808:P808)-$E808),($E808*(1-$D$572))*$D808),0)*Q$568","v":0},{"$f":"IF(R$570>=$C808,MIN(-(SUM($F808:Q808)-$E808),($E808*(1-$D$572))*$D808),0)*R$568","v":0},{"$f":"IF(S$570>=$C808,MIN(-(SUM($F808:R808)-$E808),($E808*(1-$D$572))*$D808),0)*S$568","v":0},{"$f":"IF(T$570>=$C808,MIN(-(SUM($F808:S808)-$E808),($E808*(1-$D$572))*$D808),0)*T$568","v":0},{"$f":"IF(U$570>=$C808,MIN(-(SUM($F808:T808)-$E808),($E808*(1-$D$572))*$D808),0)*U$568","v":0},{"$f":"IF(V$570>=$C808,MIN(-(SUM($F808:U808)-$E808),($E808*(1-$D$572))*$D808),0)*V$568","v":0},{"$f":"IF(W$570>=$C808,MIN(-(SUM($F808:V808)-$E808),($E808*(1-$D$572))*$D808),0)*W$568","v":0},{"$f":"IF(X$570>=$C808,MIN(-(SUM($F808:W808)-$E808),($E808*(1-$D$572))*$D808),0)*X$568","v":0},{"$f":"IF(Y$570>=$C808,MIN(-(SUM($F808:X808)-$E808),($E808*(1-$D$572))*$D808),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C808,MIN(-(SUM($F808:Y808)-$E808),($E808*(1-$D$572))*$D808),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C808,MIN(-(SUM($F808:Z808)-$E808),($E808*(1-$D$572))*$D808),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C808,MIN(-(SUM($F808:AA808)-$E808),($E808*(1-$D$572))*$D808),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C808,MIN(-(SUM($F808:AB808)-$E808),($E808*(1-$D$572))*$D808),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C808,MIN(-(SUM($F808:AC808)-$E808),($E808*(1-$D$572))*$D808),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C808,MIN(-(SUM($F808:AD808)-$E808),($E808*(1-$D$572))*$D808),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C808,MIN(-(SUM($F808:AE808)-$E808),($E808*(1-$D$572))*$D808),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C808,MIN(-(SUM($F808:AF808)-$E808),($E808*(1-$D$572))*$D808),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C808,MIN(-(SUM($F808:AG808)-$E808),($E808*(1-$D$572))*$D808),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C808,MIN(-(SUM($F808:AH808)-$E808),($E808*(1-$D$572))*$D808),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C808,MIN(-(SUM($F808:AI808)-$E808),($E808*(1-$D$572))*$D808),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C808,MIN(-(SUM($F808:AJ808)-$E808),($E808*(1-$D$572))*$D808),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C808,MIN(-(SUM($F808:AK808)-$E808),($E808*(1-$D$572))*$D808),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C808,MIN(-(SUM($F808:AL808)-$E808),($E808*(1-$D$572))*$D808),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C808,MIN(-(SUM($F808:AM808)-$E808),($E808*(1-$D$572))*$D808),0)*AN$568","v":0}]
[null,null,10,{"$f":"Inputs!$D$265","v":0.04},16.988,{"$f":"E809*D797","v":0},{"$f":"IF(G$570>=$C809,MIN(-(SUM(F809:$F809)-$E809),($E809*(1-$D$572))*$D809),0)*G$568","v":0},{"$f":"IF(H$570>=$C809,MIN(-(SUM($F809:G809)-$E809),($E809*(1-$D$572))*$D809),0)*H$568","v":0},{"$f":"IF(I$570>=$C809,MIN(-(SUM($F809:H809)-$E809),($E809*(1-$D$572))*$D809),0)*I$568","v":0},{"$f":"IF(J$570>=$C809,MIN(-(SUM($F809:I809)-$E809),($E809*(1-$D$572))*$D809),0)*J$568","v":0},{"$f":"IF(K$570>=$C809,MIN(-(SUM($F809:J809)-$E809),($E809*(1-$D$572))*$D809),0)*K$568","v":0},{"$f":"IF(L$570>=$C809,MIN(-(SUM($F809:K809)-$E809),($E809*(1-$D$572))*$D809),0)*L$568","v":0},{"$f":"IF(M$570>=$C809,MIN(-(SUM($F809:L809)-$E809),($E809*(1-$D$572))*$D809),0)*M$568","v":0},{"$f":"IF(N$570>=$C809,MIN(-(SUM($F809:M809)-$E809),($E809*(1-$D$572))*$D809),0)*N$568","v":0},{"$f":"IF(O$570>=$C809,MIN(-(SUM($F809:N809)-$E809),($E809*(1-$D$572))*$D809),0)*O$568","v":0},{"$f":"IF(P$570>=$C809,MIN(-(SUM($F809:O809)-$E809),($E809*(1-$D$572))*$D809),0)*P$568","v":0.67952000000000001},{"$f":"IF(Q$570>=$C809,MIN(-(SUM($F809:P809)-$E809),($E809*(1-$D$572))*$D809),0)*Q$568","v":0.67952000000000001},{"$f":"IF(R$570>=$C809,MIN(-(SUM($F809:Q809)-$E809),($E809*(1-$D$572))*$D809),0)*R$568","v":0.67952000000000001},{"$f":"IF(S$570>=$C809,MIN(-(SUM($F809:R809)-$E809),($E809*(1-$D$572))*$D809),0)*S$568","v":0.67952000000000001},{"$f":"IF(T$570>=$C809,MIN(-(SUM($F809:S809)-$E809),($E809*(1-$D$572))*$D809),0)*T$568","v":0.67952000000000001},{"$f":"IF(U$570>=$C809,MIN(-(SUM($F809:T809)-$E809),($E809*(1-$D$572))*$D809),0)*U$568","v":0.67952000000000001},{"$f":"IF(V$570>=$C809,MIN(-(SUM($F809:U809)-$E809),($E809*(1-$D$572))*$D809),0)*V$568","v":0.67952000000000001},{"$f":"IF(W$570>=$C809,MIN(-(SUM($F809:V809)-$E809),($E809*(1-$D$572))*$D809),0)*W$568","v":0.67952000000000001},{"$f":"IF(X$570>=$C809,MIN(-(SUM($F809:W809)-$E809),($E809*(1-$D$572))*$D809),0)*X$568","v":0.67952000000000001},{"$f":"IF(Y$570>=$C809,MIN(-(SUM($F809:X809)-$E809),($E809*(1-$D$572))*$D809),0)*Y$568","v":0.67952000000000001},{"$f":"IF(Z$570>=$C809,MIN(-(SUM($F809:Y809)-$E809),($E809*(1-$D$572))*$D809),0)*Z$568","v":0.67952000000000001},{"$f":"IF(AA$570>=$C809,MIN(-(SUM($F809:Z809)-$E809),($E809*(1-$D$572))*$D809),0)*AA$568","v":0.67952000000000001},{"$f":"IF(AB$570>=$C809,MIN(-(SUM($F809:AA809)-$E809),($E809*(1-$D$572))*$D809),0)*AB$568","v":0.67952000000000001},{"$f":"IF(AC$570>=$C809,MIN(-(SUM($F809:AB809)-$E809),($E809*(1-$D$572))*$D809),0)*AC$568","v":0.67952000000000001},{"$f":"IF(AD$570>=$C809,MIN(-(SUM($F809:AC809)-$E809),($E809*(1-$D$572))*$D809),0)*AD$568","v":0.67952000000000001},{"$f":"IF(AE$570>=$C809,MIN(-(SUM($F809:AD809)-$E809),($E809*(1-$D$572))*$D809),0)*AE$568","v":0.67952000000000001},{"$f":"IF(AF$570>=$C809,MIN(-(SUM($F809:AE809)-$E809),($E809*(1-$D$572))*$D809),0)*AF$568","v":0.67952000000000001},{"$f":"IF(AG$570>=$C809,MIN(-(SUM($F809:AF809)-$E809),($E809*(1-$D$572))*$D809),0)*AG$568","v":0.67952000000000001},{"$f":"IF(AH$570>=$C809,MIN(-(SUM($F809:AG809)-$E809),($E809*(1-$D$572))*$D809),0)*AH$568","v":0.67952000000000001},{"$f":"IF(AI$570>=$C809,MIN(-(SUM($F809:AH809)-$E809),($E809*(1-$D$572))*$D809),0)*AI$568","v":0.67952000000000001},{"$f":"IF(AJ$570>=$C809,MIN(-(SUM($F809:AI809)-$E809),($E809*(1-$D$572))*$D809),0)*AJ$568","v":0.67952000000000001},{"$f":"IF(AK$570>=$C809,MIN(-(SUM($F809:AJ809)-$E809),($E809*(1-$D$572))*$D809),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C809,MIN(-(SUM($F809:AK809)-$E809),($E809*(1-$D$572))*$D809),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C809,MIN(-(SUM($F809:AL809)-$E809),($E809*(1-$D$572))*$D809),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C809,MIN(-(SUM($F809:AM809)-$E809),($E809*(1-$D$572))*$D809),0)*AN$568","v":0}]
[null,null,11,{"$f":"Inputs!$D$265","v":0.04},78.307540000000003,{"$f":"E810*D797","v":0},{"$f":"IF(G$570>=$C810,MIN(-(SUM(F810:$F810)-$E810),($E810*(1-$D$572))*$D810),0)*G$568","v":0},{"$f":"IF(H$570>=$C810,MIN(-(SUM($F810:G810)-$E810),($E810*(1-$D$572))*$D810),0)*H$568","v":0},{"$f":"IF(I$570>=$C810,MIN(-(SUM($F810:H810)-$E810),($E810*(1-$D$572))*$D810),0)*I$568","v":0},{"$f":"IF(J$570>=$C810,MIN(-(SUM($F810:I810)-$E810),($E810*(1-$D$572))*$D810),0)*J$568","v":0},{"$f":"IF(K$570>=$C810,MIN(-(SUM($F810:J810)-$E810),($E810*(1-$D$572))*$D810),0)*K$568","v":0},{"$f":"IF(L$570>=$C810,MIN(-(SUM($F810:K810)-$E810),($E810*(1-$D$572))*$D810),0)*L$568","v":0},{"$f":"IF(M$570>=$C810,MIN(-(SUM($F810:L810)-$E810),($E810*(1-$D$572))*$D810),0)*M$568","v":0},{"$f":"IF(N$570>=$C810,MIN(-(SUM($F810:M810)-$E810),($E810*(1-$D$572))*$D810),0)*N$568","v":0},{"$f":"IF(O$570>=$C810,MIN(-(SUM($F810:N810)-$E810),($E810*(1-$D$572))*$D810),0)*O$568","v":0},{"$f":"IF(P$570>=$C810,MIN(-(SUM($F810:O810)-$E810),($E810*(1-$D$572))*$D810),0)*P$568","v":0},{"$f":"IF(Q$570>=$C810,MIN(-(SUM($F810:P810)-$E810),($E810*(1-$D$572))*$D810),0)*Q$568","v":3.1323016000000004},{"$f":"IF(R$570>=$C810,MIN(-(SUM($F810:Q810)-$E810),($E810*(1-$D$572))*$D810),0)*R$568","v":3.1323016000000004},{"$f":"IF(S$570>=$C810,MIN(-(SUM($F810:R810)-$E810),($E810*(1-$D$572))*$D810),0)*S$568","v":3.1323016000000004},{"$f":"IF(T$570>=$C810,MIN(-(SUM($F810:S810)-$E810),($E810*(1-$D$572))*$D810),0)*T$568","v":3.1323016000000004},{"$f":"IF(U$570>=$C810,MIN(-(SUM($F810:T810)-$E810),($E810*(1-$D$572))*$D810),0)*U$568","v":3.1323016000000004},{"$f":"IF(V$570>=$C810,MIN(-(SUM($F810:U810)-$E810),($E810*(1-$D$572))*$D810),0)*V$568","v":3.1323016000000004},{"$f":"IF(W$570>=$C810,MIN(-(SUM($F810:V810)-$E810),($E810*(1-$D$572))*$D810),0)*W$568","v":3.1323016000000004},{"$f":"IF(X$570>=$C810,MIN(-(SUM($F810:W810)-$E810),($E810*(1-$D$572))*$D810),0)*X$568","v":3.1323016000000004},{"$f":"IF(Y$570>=$C810,MIN(-(SUM($F810:X810)-$E810),($E810*(1-$D$572))*$D810),0)*Y$568","v":3.1323016000000004},{"$f":"IF(Z$570>=$C810,MIN(-(SUM($F810:Y810)-$E810),($E810*(1-$D$572))*$D810),0)*Z$568","v":3.1323016000000004},{"$f":"IF(AA$570>=$C810,MIN(-(SUM($F810:Z810)-$E810),($E810*(1-$D$572))*$D810),0)*AA$568","v":3.1323016000000004},{"$f":"IF(AB$570>=$C810,MIN(-(SUM($F810:AA810)-$E810),($E810*(1-$D$572))*$D810),0)*AB$568","v":3.1323016000000004},{"$f":"IF(AC$570>=$C810,MIN(-(SUM($F810:AB810)-$E810),($E810*(1-$D$572))*$D810),0)*AC$568","v":3.1323016000000004},{"$f":"IF(AD$570>=$C810,MIN(-(SUM($F810:AC810)-$E810),($E810*(1-$D$572))*$D810),0)*AD$568","v":3.1323016000000004},{"$f":"IF(AE$570>=$C810,MIN(-(SUM($F810:AD810)-$E810),($E810*(1-$D$572))*$D810),0)*AE$568","v":3.1323016000000004},{"$f":"IF(AF$570>=$C810,MIN(-(SUM($F810:AE810)-$E810),($E810*(1-$D$572))*$D810),0)*AF$568","v":3.1323016000000004},{"$f":"IF(AG$570>=$C810,MIN(-(SUM($F810:AF810)-$E810),($E810*(1-$D$572))*$D810),0)*AG$568","v":3.1323016000000004},{"$f":"IF(AH$570>=$C810,MIN(-(SUM($F810:AG810)-$E810),($E810*(1-$D$572))*$D810),0)*AH$568","v":3.1323016000000004},{"$f":"IF(AI$570>=$C810,MIN(-(SUM($F810:AH810)-$E810),($E810*(1-$D$572))*$D810),0)*AI$568","v":3.1323016000000004},{"$f":"IF(AJ$570>=$C810,MIN(-(SUM($F810:AI810)-$E810),($E810*(1-$D$572))*$D810),0)*AJ$568","v":3.1323016000000004},{"$f":"IF(AK$570>=$C810,MIN(-(SUM($F810:AJ810)-$E810),($E810*(1-$D$572))*$D810),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C810,MIN(-(SUM($F810:AK810)-$E810),($E810*(1-$D$572))*$D810),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C810,MIN(-(SUM($F810:AL810)-$E810),($E810*(1-$D$572))*$D810),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C810,MIN(-(SUM($F810:AM810)-$E810),($E810*(1-$D$572))*$D810),0)*AN$568","v":0}]
[null,null,12,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E811*D797","v":0},{"$f":"IF(G$570>=$C811,MIN(-(SUM(F811:$F811)-$E811),($E811*(1-$D$572))*$D811),0)*G$568","v":0},{"$f":"IF(H$570>=$C811,MIN(-(SUM($F811:G811)-$E811),($E811*(1-$D$572))*$D811),0)*H$568","v":0},{"$f":"IF(I$570>=$C811,MIN(-(SUM($F811:H811)-$E811),($E811*(1-$D$572))*$D811),0)*I$568","v":0},{"$f":"IF(J$570>=$C811,MIN(-(SUM($F811:I811)-$E811),($E811*(1-$D$572))*$D811),0)*J$568","v":0},{"$f":"IF(K$570>=$C811,MIN(-(SUM($F811:J811)-$E811),($E811*(1-$D$572))*$D811),0)*K$568","v":0},{"$f":"IF(L$570>=$C811,MIN(-(SUM($F811:K811)-$E811),($E811*(1-$D$572))*$D811),0)*L$568","v":0},{"$f":"IF(M$570>=$C811,MIN(-(SUM($F811:L811)-$E811),($E811*(1-$D$572))*$D811),0)*M$568","v":0},{"$f":"IF(N$570>=$C811,MIN(-(SUM($F811:M811)-$E811),($E811*(1-$D$572))*$D811),0)*N$568","v":0},{"$f":"IF(O$570>=$C811,MIN(-(SUM($F811:N811)-$E811),($E811*(1-$D$572))*$D811),0)*O$568","v":0},{"$f":"IF(P$570>=$C811,MIN(-(SUM($F811:O811)-$E811),($E811*(1-$D$572))*$D811),0)*P$568","v":0},{"$f":"IF(Q$570>=$C811,MIN(-(SUM($F811:P811)-$E811),($E811*(1-$D$572))*$D811),0)*Q$568","v":0},{"$f":"IF(R$570>=$C811,MIN(-(SUM($F811:Q811)-$E811),($E811*(1-$D$572))*$D811),0)*R$568","v":0},{"$f":"IF(S$570>=$C811,MIN(-(SUM($F811:R811)-$E811),($E811*(1-$D$572))*$D811),0)*S$568","v":0},{"$f":"IF(T$570>=$C811,MIN(-(SUM($F811:S811)-$E811),($E811*(1-$D$572))*$D811),0)*T$568","v":0},{"$f":"IF(U$570>=$C811,MIN(-(SUM($F811:T811)-$E811),($E811*(1-$D$572))*$D811),0)*U$568","v":0},{"$f":"IF(V$570>=$C811,MIN(-(SUM($F811:U811)-$E811),($E811*(1-$D$572))*$D811),0)*V$568","v":0},{"$f":"IF(W$570>=$C811,MIN(-(SUM($F811:V811)-$E811),($E811*(1-$D$572))*$D811),0)*W$568","v":0},{"$f":"IF(X$570>=$C811,MIN(-(SUM($F811:W811)-$E811),($E811*(1-$D$572))*$D811),0)*X$568","v":0},{"$f":"IF(Y$570>=$C811,MIN(-(SUM($F811:X811)-$E811),($E811*(1-$D$572))*$D811),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C811,MIN(-(SUM($F811:Y811)-$E811),($E811*(1-$D$572))*$D811),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C811,MIN(-(SUM($F811:Z811)-$E811),($E811*(1-$D$572))*$D811),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C811,MIN(-(SUM($F811:AA811)-$E811),($E811*(1-$D$572))*$D811),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C811,MIN(-(SUM($F811:AB811)-$E811),($E811*(1-$D$572))*$D811),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C811,MIN(-(SUM($F811:AC811)-$E811),($E811*(1-$D$572))*$D811),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C811,MIN(-(SUM($F811:AD811)-$E811),($E811*(1-$D$572))*$D811),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C811,MIN(-(SUM($F811:AE811)-$E811),($E811*(1-$D$572))*$D811),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C811,MIN(-(SUM($F811:AF811)-$E811),($E811*(1-$D$572))*$D811),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C811,MIN(-(SUM($F811:AG811)-$E811),($E811*(1-$D$572))*$D811),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C811,MIN(-(SUM($F811:AH811)-$E811),($E811*(1-$D$572))*$D811),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C811,MIN(-(SUM($F811:AI811)-$E811),($E811*(1-$D$572))*$D811),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C811,MIN(-(SUM($F811:AJ811)-$E811),($E811*(1-$D$572))*$D811),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C811,MIN(-(SUM($F811:AK811)-$E811),($E811*(1-$D$572))*$D811),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C811,MIN(-(SUM($F811:AL811)-$E811),($E811*(1-$D$572))*$D811),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C811,MIN(-(SUM($F811:AM811)-$E811),($E811*(1-$D$572))*$D811),0)*AN$568","v":0}]
[null,null,13,{"$f":"Inputs!$D$265","v":0.04},16.988,{"$f":"E812*D797","v":0},{"$f":"IF(G$570>=$C812,MIN(-(SUM(F812:$F812)-$E812),($E812*(1-$D$572))*$D812),0)*G$568","v":0},{"$f":"IF(H$570>=$C812,MIN(-(SUM($F812:G812)-$E812),($E812*(1-$D$572))*$D812),0)*H$568","v":0},{"$f":"IF(I$570>=$C812,MIN(-(SUM($F812:H812)-$E812),($E812*(1-$D$572))*$D812),0)*I$568","v":0},{"$f":"IF(J$570>=$C812,MIN(-(SUM($F812:I812)-$E812),($E812*(1-$D$572))*$D812),0)*J$568","v":0},{"$f":"IF(K$570>=$C812,MIN(-(SUM($F812:J812)-$E812),($E812*(1-$D$572))*$D812),0)*K$568","v":0},{"$f":"IF(L$570>=$C812,MIN(-(SUM($F812:K812)-$E812),($E812*(1-$D$572))*$D812),0)*L$568","v":0},{"$f":"IF(M$570>=$C812,MIN(-(SUM($F812:L812)-$E812),($E812*(1-$D$572))*$D812),0)*M$568","v":0},{"$f":"IF(N$570>=$C812,MIN(-(SUM($F812:M812)-$E812),($E812*(1-$D$572))*$D812),0)*N$568","v":0},{"$f":"IF(O$570>=$C812,MIN(-(SUM($F812:N812)-$E812),($E812*(1-$D$572))*$D812),0)*O$568","v":0},{"$f":"IF(P$570>=$C812,MIN(-(SUM($F812:O812)-$E812),($E812*(1-$D$572))*$D812),0)*P$568","v":0},{"$f":"IF(Q$570>=$C812,MIN(-(SUM($F812:P812)-$E812),($E812*(1-$D$572))*$D812),0)*Q$568","v":0},{"$f":"IF(R$570>=$C812,MIN(-(SUM($F812:Q812)-$E812),($E812*(1-$D$572))*$D812),0)*R$568","v":0},{"$f":"IF(S$570>=$C812,MIN(-(SUM($F812:R812)-$E812),($E812*(1-$D$572))*$D812),0)*S$568","v":0.67952000000000001},{"$f":"IF(T$570>=$C812,MIN(-(SUM($F812:S812)-$E812),($E812*(1-$D$572))*$D812),0)*T$568","v":0.67952000000000001},{"$f":"IF(U$570>=$C812,MIN(-(SUM($F812:T812)-$E812),($E812*(1-$D$572))*$D812),0)*U$568","v":0.67952000000000001},{"$f":"IF(V$570>=$C812,MIN(-(SUM($F812:U812)-$E812),($E812*(1-$D$572))*$D812),0)*V$568","v":0.67952000000000001},{"$f":"IF(W$570>=$C812,MIN(-(SUM($F812:V812)-$E812),($E812*(1-$D$572))*$D812),0)*W$568","v":0.67952000000000001},{"$f":"IF(X$570>=$C812,MIN(-(SUM($F812:W812)-$E812),($E812*(1-$D$572))*$D812),0)*X$568","v":0.67952000000000001},{"$f":"IF(Y$570>=$C812,MIN(-(SUM($F812:X812)-$E812),($E812*(1-$D$572))*$D812),0)*Y$568","v":0.67952000000000001},{"$f":"IF(Z$570>=$C812,MIN(-(SUM($F812:Y812)-$E812),($E812*(1-$D$572))*$D812),0)*Z$568","v":0.67952000000000001},{"$f":"IF(AA$570>=$C812,MIN(-(SUM($F812:Z812)-$E812),($E812*(1-$D$572))*$D812),0)*AA$568","v":0.67952000000000001},{"$f":"IF(AB$570>=$C812,MIN(-(SUM($F812:AA812)-$E812),($E812*(1-$D$572))*$D812),0)*AB$568","v":0.67952000000000001},{"$f":"IF(AC$570>=$C812,MIN(-(SUM($F812:AB812)-$E812),($E812*(1-$D$572))*$D812),0)*AC$568","v":0.67952000000000001},{"$f":"IF(AD$570>=$C812,MIN(-(SUM($F812:AC812)-$E812),($E812*(1-$D$572))*$D812),0)*AD$568","v":0.67952000000000001},{"$f":"IF(AE$570>=$C812,MIN(-(SUM($F812:AD812)-$E812),($E812*(1-$D$572))*$D812),0)*AE$568","v":0.67952000000000001},{"$f":"IF(AF$570>=$C812,MIN(-(SUM($F812:AE812)-$E812),($E812*(1-$D$572))*$D812),0)*AF$568","v":0.67952000000000001},{"$f":"IF(AG$570>=$C812,MIN(-(SUM($F812:AF812)-$E812),($E812*(1-$D$572))*$D812),0)*AG$568","v":0.67952000000000001},{"$f":"IF(AH$570>=$C812,MIN(-(SUM($F812:AG812)-$E812),($E812*(1-$D$572))*$D812),0)*AH$568","v":0.67952000000000001},{"$f":"IF(AI$570>=$C812,MIN(-(SUM($F812:AH812)-$E812),($E812*(1-$D$572))*$D812),0)*AI$568","v":0.67952000000000001},{"$f":"IF(AJ$570>=$C812,MIN(-(SUM($F812:AI812)-$E812),($E812*(1-$D$572))*$D812),0)*AJ$568","v":0.67952000000000001},{"$f":"IF(AK$570>=$C812,MIN(-(SUM($F812:AJ812)-$E812),($E812*(1-$D$572))*$D812),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C812,MIN(-(SUM($F812:AK812)-$E812),($E812*(1-$D$572))*$D812),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C812,MIN(-(SUM($F812:AL812)-$E812),($E812*(1-$D$572))*$D812),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C812,MIN(-(SUM($F812:AM812)-$E812),($E812*(1-$D$572))*$D812),0)*AN$568","v":0}]
[null,null,14,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E813*D797","v":0},{"$f":"IF(G$570>=$C813,MIN(-(SUM(F813:$F813)-$E813),($E813*(1-$D$572))*$D813),0)*G$568","v":0},{"$f":"IF(H$570>=$C813,MIN(-(SUM($F813:G813)-$E813),($E813*(1-$D$572))*$D813),0)*H$568","v":0},{"$f":"IF(I$570>=$C813,MIN(-(SUM($F813:H813)-$E813),($E813*(1-$D$572))*$D813),0)*I$568","v":0},{"$f":"IF(J$570>=$C813,MIN(-(SUM($F813:I813)-$E813),($E813*(1-$D$572))*$D813),0)*J$568","v":0},{"$f":"IF(K$570>=$C813,MIN(-(SUM($F813:J813)-$E813),($E813*(1-$D$572))*$D813),0)*K$568","v":0},{"$f":"IF(L$570>=$C813,MIN(-(SUM($F813:K813)-$E813),($E813*(1-$D$572))*$D813),0)*L$568","v":0},{"$f":"IF(M$570>=$C813,MIN(-(SUM($F813:L813)-$E813),($E813*(1-$D$572))*$D813),0)*M$568","v":0},{"$f":"IF(N$570>=$C813,MIN(-(SUM($F813:M813)-$E813),($E813*(1-$D$572))*$D813),0)*N$568","v":0},{"$f":"IF(O$570>=$C813,MIN(-(SUM($F813:N813)-$E813),($E813*(1-$D$572))*$D813),0)*O$568","v":0},{"$f":"IF(P$570>=$C813,MIN(-(SUM($F813:O813)-$E813),($E813*(1-$D$572))*$D813),0)*P$568","v":0},{"$f":"IF(Q$570>=$C813,MIN(-(SUM($F813:P813)-$E813),($E813*(1-$D$572))*$D813),0)*Q$568","v":0},{"$f":"IF(R$570>=$C813,MIN(-(SUM($F813:Q813)-$E813),($E813*(1-$D$572))*$D813),0)*R$568","v":0},{"$f":"IF(S$570>=$C813,MIN(-(SUM($F813:R813)-$E813),($E813*(1-$D$572))*$D813),0)*S$568","v":0},{"$f":"IF(T$570>=$C813,MIN(-(SUM($F813:S813)-$E813),($E813*(1-$D$572))*$D813),0)*T$568","v":0},{"$f":"IF(U$570>=$C813,MIN(-(SUM($F813:T813)-$E813),($E813*(1-$D$572))*$D813),0)*U$568","v":0},{"$f":"IF(V$570>=$C813,MIN(-(SUM($F813:U813)-$E813),($E813*(1-$D$572))*$D813),0)*V$568","v":0},{"$f":"IF(W$570>=$C813,MIN(-(SUM($F813:V813)-$E813),($E813*(1-$D$572))*$D813),0)*W$568","v":0},{"$f":"IF(X$570>=$C813,MIN(-(SUM($F813:W813)-$E813),($E813*(1-$D$572))*$D813),0)*X$568","v":0},{"$f":"IF(Y$570>=$C813,MIN(-(SUM($F813:X813)-$E813),($E813*(1-$D$572))*$D813),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C813,MIN(-(SUM($F813:Y813)-$E813),($E813*(1-$D$572))*$D813),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C813,MIN(-(SUM($F813:Z813)-$E813),($E813*(1-$D$572))*$D813),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C813,MIN(-(SUM($F813:AA813)-$E813),($E813*(1-$D$572))*$D813),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C813,MIN(-(SUM($F813:AB813)-$E813),($E813*(1-$D$572))*$D813),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C813,MIN(-(SUM($F813:AC813)-$E813),($E813*(1-$D$572))*$D813),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C813,MIN(-(SUM($F813:AD813)-$E813),($E813*(1-$D$572))*$D813),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C813,MIN(-(SUM($F813:AE813)-$E813),($E813*(1-$D$572))*$D813),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C813,MIN(-(SUM($F813:AF813)-$E813),($E813*(1-$D$572))*$D813),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C813,MIN(-(SUM($F813:AG813)-$E813),($E813*(1-$D$572))*$D813),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C813,MIN(-(SUM($F813:AH813)-$E813),($E813*(1-$D$572))*$D813),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C813,MIN(-(SUM($F813:AI813)-$E813),($E813*(1-$D$572))*$D813),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C813,MIN(-(SUM($F813:AJ813)-$E813),($E813*(1-$D$572))*$D813),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C813,MIN(-(SUM($F813:AK813)-$E813),($E813*(1-$D$572))*$D813),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C813,MIN(-(SUM($F813:AL813)-$E813),($E813*(1-$D$572))*$D813),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C813,MIN(-(SUM($F813:AM813)-$E813),($E813*(1-$D$572))*$D813),0)*AN$568","v":0}]
[null,null,15,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E814*D797","v":0},{"$f":"IF(G$570>=$C814,MIN(-(SUM(F814:$F814)-$E814),($E814*(1-$D$572))*$D814),0)*G$568","v":0},{"$f":"IF(H$570>=$C814,MIN(-(SUM($F814:G814)-$E814),($E814*(1-$D$572))*$D814),0)*H$568","v":0},{"$f":"IF(I$570>=$C814,MIN(-(SUM($F814:H814)-$E814),($E814*(1-$D$572))*$D814),0)*I$568","v":0},{"$f":"IF(J$570>=$C814,MIN(-(SUM($F814:I814)-$E814),($E814*(1-$D$572))*$D814),0)*J$568","v":0},{"$f":"IF(K$570>=$C814,MIN(-(SUM($F814:J814)-$E814),($E814*(1-$D$572))*$D814),0)*K$568","v":0},{"$f":"IF(L$570>=$C814,MIN(-(SUM($F814:K814)-$E814),($E814*(1-$D$572))*$D814),0)*L$568","v":0},{"$f":"IF(M$570>=$C814,MIN(-(SUM($F814:L814)-$E814),($E814*(1-$D$572))*$D814),0)*M$568","v":0},{"$f":"IF(N$570>=$C814,MIN(-(SUM($F814:M814)-$E814),($E814*(1-$D$572))*$D814),0)*N$568","v":0},{"$f":"IF(O$570>=$C814,MIN(-(SUM($F814:N814)-$E814),($E814*(1-$D$572))*$D814),0)*O$568","v":0},{"$f":"IF(P$570>=$C814,MIN(-(SUM($F814:O814)-$E814),($E814*(1-$D$572))*$D814),0)*P$568","v":0},{"$f":"IF(Q$570>=$C814,MIN(-(SUM($F814:P814)-$E814),($E814*(1-$D$572))*$D814),0)*Q$568","v":0},{"$f":"IF(R$570>=$C814,MIN(-(SUM($F814:Q814)-$E814),($E814*(1-$D$572))*$D814),0)*R$568","v":0},{"$f":"IF(S$570>=$C814,MIN(-(SUM($F814:R814)-$E814),($E814*(1-$D$572))*$D814),0)*S$568","v":0},{"$f":"IF(T$570>=$C814,MIN(-(SUM($F814:S814)-$E814),($E814*(1-$D$572))*$D814),0)*T$568","v":0},{"$f":"IF(U$570>=$C814,MIN(-(SUM($F814:T814)-$E814),($E814*(1-$D$572))*$D814),0)*U$568","v":0},{"$f":"IF(V$570>=$C814,MIN(-(SUM($F814:U814)-$E814),($E814*(1-$D$572))*$D814),0)*V$568","v":0},{"$f":"IF(W$570>=$C814,MIN(-(SUM($F814:V814)-$E814),($E814*(1-$D$572))*$D814),0)*W$568","v":0},{"$f":"IF(X$570>=$C814,MIN(-(SUM($F814:W814)-$E814),($E814*(1-$D$572))*$D814),0)*X$568","v":0},{"$f":"IF(Y$570>=$C814,MIN(-(SUM($F814:X814)-$E814),($E814*(1-$D$572))*$D814),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C814,MIN(-(SUM($F814:Y814)-$E814),($E814*(1-$D$572))*$D814),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C814,MIN(-(SUM($F814:Z814)-$E814),($E814*(1-$D$572))*$D814),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C814,MIN(-(SUM($F814:AA814)-$E814),($E814*(1-$D$572))*$D814),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C814,MIN(-(SUM($F814:AB814)-$E814),($E814*(1-$D$572))*$D814),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C814,MIN(-(SUM($F814:AC814)-$E814),($E814*(1-$D$572))*$D814),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C814,MIN(-(SUM($F814:AD814)-$E814),($E814*(1-$D$572))*$D814),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C814,MIN(-(SUM($F814:AE814)-$E814),($E814*(1-$D$572))*$D814),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C814,MIN(-(SUM($F814:AF814)-$E814),($E814*(1-$D$572))*$D814),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C814,MIN(-(SUM($F814:AG814)-$E814),($E814*(1-$D$572))*$D814),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C814,MIN(-(SUM($F814:AH814)-$E814),($E814*(1-$D$572))*$D814),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C814,MIN(-(SUM($F814:AI814)-$E814),($E814*(1-$D$572))*$D814),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C814,MIN(-(SUM($F814:AJ814)-$E814),($E814*(1-$D$572))*$D814),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C814,MIN(-(SUM($F814:AK814)-$E814),($E814*(1-$D$572))*$D814),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C814,MIN(-(SUM($F814:AL814)-$E814),($E814*(1-$D$572))*$D814),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C814,MIN(-(SUM($F814:AM814)-$E814),($E814*(1-$D$572))*$D814),0)*AN$568","v":0}]
[null,null,16,{"$f":"Inputs!$D$265","v":0.04},70.044530000000009,{"$f":"E815*D797","v":0},{"$f":"IF(G$570>=$C815,MIN(-(SUM(F815:$F815)-$E815),($E815*(1-$D$572))*$D815),0)*G$568","v":0},{"$f":"IF(H$570>=$C815,MIN(-(SUM($F815:G815)-$E815),($E815*(1-$D$572))*$D815),0)*H$568","v":0},{"$f":"IF(I$570>=$C815,MIN(-(SUM($F815:H815)-$E815),($E815*(1-$D$572))*$D815),0)*I$568","v":0},{"$f":"IF(J$570>=$C815,MIN(-(SUM($F815:I815)-$E815),($E815*(1-$D$572))*$D815),0)*J$568","v":0},{"$f":"IF(K$570>=$C815,MIN(-(SUM($F815:J815)-$E815),($E815*(1-$D$572))*$D815),0)*K$568","v":0},{"$f":"IF(L$570>=$C815,MIN(-(SUM($F815:K815)-$E815),($E815*(1-$D$572))*$D815),0)*L$568","v":0},{"$f":"IF(M$570>=$C815,MIN(-(SUM($F815:L815)-$E815),($E815*(1-$D$572))*$D815),0)*M$568","v":0},{"$f":"IF(N$570>=$C815,MIN(-(SUM($F815:M815)-$E815),($E815*(1-$D$572))*$D815),0)*N$568","v":0},{"$f":"IF(O$570>=$C815,MIN(-(SUM($F815:N815)-$E815),($E815*(1-$D$572))*$D815),0)*O$568","v":0},{"$f":"IF(P$570>=$C815,MIN(-(SUM($F815:O815)-$E815),($E815*(1-$D$572))*$D815),0)*P$568","v":0},{"$f":"IF(Q$570>=$C815,MIN(-(SUM($F815:P815)-$E815),($E815*(1-$D$572))*$D815),0)*Q$568","v":0},{"$f":"IF(R$570>=$C815,MIN(-(SUM($F815:Q815)-$E815),($E815*(1-$D$572))*$D815),0)*R$568","v":0},{"$f":"IF(S$570>=$C815,MIN(-(SUM($F815:R815)-$E815),($E815*(1-$D$572))*$D815),0)*S$568","v":0},{"$f":"IF(T$570>=$C815,MIN(-(SUM($F815:S815)-$E815),($E815*(1-$D$572))*$D815),0)*T$568","v":0},{"$f":"IF(U$570>=$C815,MIN(-(SUM($F815:T815)-$E815),($E815*(1-$D$572))*$D815),0)*U$568","v":0},{"$f":"IF(V$570>=$C815,MIN(-(SUM($F815:U815)-$E815),($E815*(1-$D$572))*$D815),0)*V$568","v":2.8017812000000002},{"$f":"IF(W$570>=$C815,MIN(-(SUM($F815:V815)-$E815),($E815*(1-$D$572))*$D815),0)*W$568","v":2.8017812000000002},{"$f":"IF(X$570>=$C815,MIN(-(SUM($F815:W815)-$E815),($E815*(1-$D$572))*$D815),0)*X$568","v":2.8017812000000002},{"$f":"IF(Y$570>=$C815,MIN(-(SUM($F815:X815)-$E815),($E815*(1-$D$572))*$D815),0)*Y$568","v":2.8017812000000002},{"$f":"IF(Z$570>=$C815,MIN(-(SUM($F815:Y815)-$E815),($E815*(1-$D$572))*$D815),0)*Z$568","v":2.8017812000000002},{"$f":"IF(AA$570>=$C815,MIN(-(SUM($F815:Z815)-$E815),($E815*(1-$D$572))*$D815),0)*AA$568","v":2.8017812000000002},{"$f":"IF(AB$570>=$C815,MIN(-(SUM($F815:AA815)-$E815),($E815*(1-$D$572))*$D815),0)*AB$568","v":2.8017812000000002},{"$f":"IF(AC$570>=$C815,MIN(-(SUM($F815:AB815)-$E815),($E815*(1-$D$572))*$D815),0)*AC$568","v":2.8017812000000002},{"$f":"IF(AD$570>=$C815,MIN(-(SUM($F815:AC815)-$E815),($E815*(1-$D$572))*$D815),0)*AD$568","v":2.8017812000000002},{"$f":"IF(AE$570>=$C815,MIN(-(SUM($F815:AD815)-$E815),($E815*(1-$D$572))*$D815),0)*AE$568","v":2.8017812000000002},{"$f":"IF(AF$570>=$C815,MIN(-(SUM($F815:AE815)-$E815),($E815*(1-$D$572))*$D815),0)*AF$568","v":2.8017812000000002},{"$f":"IF(AG$570>=$C815,MIN(-(SUM($F815:AF815)-$E815),($E815*(1-$D$572))*$D815),0)*AG$568","v":2.8017812000000002},{"$f":"IF(AH$570>=$C815,MIN(-(SUM($F815:AG815)-$E815),($E815*(1-$D$572))*$D815),0)*AH$568","v":2.8017812000000002},{"$f":"IF(AI$570>=$C815,MIN(-(SUM($F815:AH815)-$E815),($E815*(1-$D$572))*$D815),0)*AI$568","v":2.8017812000000002},{"$f":"IF(AJ$570>=$C815,MIN(-(SUM($F815:AI815)-$E815),($E815*(1-$D$572))*$D815),0)*AJ$568","v":2.8017812000000002},{"$f":"IF(AK$570>=$C815,MIN(-(SUM($F815:AJ815)-$E815),($E815*(1-$D$572))*$D815),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C815,MIN(-(SUM($F815:AK815)-$E815),($E815*(1-$D$572))*$D815),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C815,MIN(-(SUM($F815:AL815)-$E815),($E815*(1-$D$572))*$D815),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C815,MIN(-(SUM($F815:AM815)-$E815),($E815*(1-$D$572))*$D815),0)*AN$568","v":0}]
[null,null,17,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E816*D797","v":0},{"$f":"IF(G$570>=$C816,MIN(-(SUM(F816:$F816)-$E816),($E816*(1-$D$572))*$D816),0)*G$568","v":0},{"$f":"IF(H$570>=$C816,MIN(-(SUM($F816:G816)-$E816),($E816*(1-$D$572))*$D816),0)*H$568","v":0},{"$f":"IF(I$570>=$C816,MIN(-(SUM($F816:H816)-$E816),($E816*(1-$D$572))*$D816),0)*I$568","v":0},{"$f":"IF(J$570>=$C816,MIN(-(SUM($F816:I816)-$E816),($E816*(1-$D$572))*$D816),0)*J$568","v":0},{"$f":"IF(K$570>=$C816,MIN(-(SUM($F816:J816)-$E816),($E816*(1-$D$572))*$D816),0)*K$568","v":0},{"$f":"IF(L$570>=$C816,MIN(-(SUM($F816:K816)-$E816),($E816*(1-$D$572))*$D816),0)*L$568","v":0},{"$f":"IF(M$570>=$C816,MIN(-(SUM($F816:L816)-$E816),($E816*(1-$D$572))*$D816),0)*M$568","v":0},{"$f":"IF(N$570>=$C816,MIN(-(SUM($F816:M816)-$E816),($E816*(1-$D$572))*$D816),0)*N$568","v":0},{"$f":"IF(O$570>=$C816,MIN(-(SUM($F816:N816)-$E816),($E816*(1-$D$572))*$D816),0)*O$568","v":0},{"$f":"IF(P$570>=$C816,MIN(-(SUM($F816:O816)-$E816),($E816*(1-$D$572))*$D816),0)*P$568","v":0},{"$f":"IF(Q$570>=$C816,MIN(-(SUM($F816:P816)-$E816),($E816*(1-$D$572))*$D816),0)*Q$568","v":0},{"$f":"IF(R$570>=$C816,MIN(-(SUM($F816:Q816)-$E816),($E816*(1-$D$572))*$D816),0)*R$568","v":0},{"$f":"IF(S$570>=$C816,MIN(-(SUM($F816:R816)-$E816),($E816*(1-$D$572))*$D816),0)*S$568","v":0},{"$f":"IF(T$570>=$C816,MIN(-(SUM($F816:S816)-$E816),($E816*(1-$D$572))*$D816),0)*T$568","v":0},{"$f":"IF(U$570>=$C816,MIN(-(SUM($F816:T816)-$E816),($E816*(1-$D$572))*$D816),0)*U$568","v":0},{"$f":"IF(V$570>=$C816,MIN(-(SUM($F816:U816)-$E816),($E816*(1-$D$572))*$D816),0)*V$568","v":0},{"$f":"IF(W$570>=$C816,MIN(-(SUM($F816:V816)-$E816),($E816*(1-$D$572))*$D816),0)*W$568","v":0},{"$f":"IF(X$570>=$C816,MIN(-(SUM($F816:W816)-$E816),($E816*(1-$D$572))*$D816),0)*X$568","v":0},{"$f":"IF(Y$570>=$C816,MIN(-(SUM($F816:X816)-$E816),($E816*(1-$D$572))*$D816),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C816,MIN(-(SUM($F816:Y816)-$E816),($E816*(1-$D$572))*$D816),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C816,MIN(-(SUM($F816:Z816)-$E816),($E816*(1-$D$572))*$D816),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C816,MIN(-(SUM($F816:AA816)-$E816),($E816*(1-$D$572))*$D816),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C816,MIN(-(SUM($F816:AB816)-$E816),($E816*(1-$D$572))*$D816),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C816,MIN(-(SUM($F816:AC816)-$E816),($E816*(1-$D$572))*$D816),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C816,MIN(-(SUM($F816:AD816)-$E816),($E816*(1-$D$572))*$D816),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C816,MIN(-(SUM($F816:AE816)-$E816),($E816*(1-$D$572))*$D816),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C816,MIN(-(SUM($F816:AF816)-$E816),($E816*(1-$D$572))*$D816),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C816,MIN(-(SUM($F816:AG816)-$E816),($E816*(1-$D$572))*$D816),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C816,MIN(-(SUM($F816:AH816)-$E816),($E816*(1-$D$572))*$D816),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C816,MIN(-(SUM($F816:AI816)-$E816),($E816*(1-$D$572))*$D816),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C816,MIN(-(SUM($F816:AJ816)-$E816),($E816*(1-$D$572))*$D816),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C816,MIN(-(SUM($F816:AK816)-$E816),($E816*(1-$D$572))*$D816),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C816,MIN(-(SUM($F816:AL816)-$E816),($E816*(1-$D$572))*$D816),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C816,MIN(-(SUM($F816:AM816)-$E816),($E816*(1-$D$572))*$D816),0)*AN$568","v":0}]
[null,null,18,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E817*D797","v":0},{"$f":"IF(G$570>=$C817,MIN(-(SUM(F817:$F817)-$E817),($E817*(1-$D$572))*$D817),0)*G$568","v":0},{"$f":"IF(H$570>=$C817,MIN(-(SUM($F817:G817)-$E817),($E817*(1-$D$572))*$D817),0)*H$568","v":0},{"$f":"IF(I$570>=$C817,MIN(-(SUM($F817:H817)-$E817),($E817*(1-$D$572))*$D817),0)*I$568","v":0},{"$f":"IF(J$570>=$C817,MIN(-(SUM($F817:I817)-$E817),($E817*(1-$D$572))*$D817),0)*J$568","v":0},{"$f":"IF(K$570>=$C817,MIN(-(SUM($F817:J817)-$E817),($E817*(1-$D$572))*$D817),0)*K$568","v":0},{"$f":"IF(L$570>=$C817,MIN(-(SUM($F817:K817)-$E817),($E817*(1-$D$572))*$D817),0)*L$568","v":0},{"$f":"IF(M$570>=$C817,MIN(-(SUM($F817:L817)-$E817),($E817*(1-$D$572))*$D817),0)*M$568","v":0},{"$f":"IF(N$570>=$C817,MIN(-(SUM($F817:M817)-$E817),($E817*(1-$D$572))*$D817),0)*N$568","v":0},{"$f":"IF(O$570>=$C817,MIN(-(SUM($F817:N817)-$E817),($E817*(1-$D$572))*$D817),0)*O$568","v":0},{"$f":"IF(P$570>=$C817,MIN(-(SUM($F817:O817)-$E817),($E817*(1-$D$572))*$D817),0)*P$568","v":0},{"$f":"IF(Q$570>=$C817,MIN(-(SUM($F817:P817)-$E817),($E817*(1-$D$572))*$D817),0)*Q$568","v":0},{"$f":"IF(R$570>=$C817,MIN(-(SUM($F817:Q817)-$E817),($E817*(1-$D$572))*$D817),0)*R$568","v":0},{"$f":"IF(S$570>=$C817,MIN(-(SUM($F817:R817)-$E817),($E817*(1-$D$572))*$D817),0)*S$568","v":0},{"$f":"IF(T$570>=$C817,MIN(-(SUM($F817:S817)-$E817),($E817*(1-$D$572))*$D817),0)*T$568","v":0},{"$f":"IF(U$570>=$C817,MIN(-(SUM($F817:T817)-$E817),($E817*(1-$D$572))*$D817),0)*U$568","v":0},{"$f":"IF(V$570>=$C817,MIN(-(SUM($F817:U817)-$E817),($E817*(1-$D$572))*$D817),0)*V$568","v":0},{"$f":"IF(W$570>=$C817,MIN(-(SUM($F817:V817)-$E817),($E817*(1-$D$572))*$D817),0)*W$568","v":0},{"$f":"IF(X$570>=$C817,MIN(-(SUM($F817:W817)-$E817),($E817*(1-$D$572))*$D817),0)*X$568","v":0},{"$f":"IF(Y$570>=$C817,MIN(-(SUM($F817:X817)-$E817),($E817*(1-$D$572))*$D817),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C817,MIN(-(SUM($F817:Y817)-$E817),($E817*(1-$D$572))*$D817),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C817,MIN(-(SUM($F817:Z817)-$E817),($E817*(1-$D$572))*$D817),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C817,MIN(-(SUM($F817:AA817)-$E817),($E817*(1-$D$572))*$D817),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C817,MIN(-(SUM($F817:AB817)-$E817),($E817*(1-$D$572))*$D817),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C817,MIN(-(SUM($F817:AC817)-$E817),($E817*(1-$D$572))*$D817),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C817,MIN(-(SUM($F817:AD817)-$E817),($E817*(1-$D$572))*$D817),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C817,MIN(-(SUM($F817:AE817)-$E817),($E817*(1-$D$572))*$D817),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C817,MIN(-(SUM($F817:AF817)-$E817),($E817*(1-$D$572))*$D817),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C817,MIN(-(SUM($F817:AG817)-$E817),($E817*(1-$D$572))*$D817),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C817,MIN(-(SUM($F817:AH817)-$E817),($E817*(1-$D$572))*$D817),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C817,MIN(-(SUM($F817:AI817)-$E817),($E817*(1-$D$572))*$D817),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C817,MIN(-(SUM($F817:AJ817)-$E817),($E817*(1-$D$572))*$D817),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C817,MIN(-(SUM($F817:AK817)-$E817),($E817*(1-$D$572))*$D817),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C817,MIN(-(SUM($F817:AL817)-$E817),($E817*(1-$D$572))*$D817),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C817,MIN(-(SUM($F817:AM817)-$E817),($E817*(1-$D$572))*$D817),0)*AN$568","v":0}]
[null,null,19,{"$f":"Inputs!$D$265","v":0.04},17.495999999999999,{"$f":"E818*D797","v":0},{"$f":"IF(G$570>=$C818,MIN(-(SUM(F818:$F818)-$E818),($E818*(1-$D$572))*$D818),0)*G$568","v":0},{"$f":"IF(H$570>=$C818,MIN(-(SUM($F818:G818)-$E818),($E818*(1-$D$572))*$D818),0)*H$568","v":0},{"$f":"IF(I$570>=$C818,MIN(-(SUM($F818:H818)-$E818),($E818*(1-$D$572))*$D818),0)*I$568","v":0},{"$f":"IF(J$570>=$C818,MIN(-(SUM($F818:I818)-$E818),($E818*(1-$D$572))*$D818),0)*J$568","v":0},{"$f":"IF(K$570>=$C818,MIN(-(SUM($F818:J818)-$E818),($E818*(1-$D$572))*$D818),0)*K$568","v":0},{"$f":"IF(L$570>=$C818,MIN(-(SUM($F818:K818)-$E818),($E818*(1-$D$572))*$D818),0)*L$568","v":0},{"$f":"IF(M$570>=$C818,MIN(-(SUM($F818:L818)-$E818),($E818*(1-$D$572))*$D818),0)*M$568","v":0},{"$f":"IF(N$570>=$C818,MIN(-(SUM($F818:M818)-$E818),($E818*(1-$D$572))*$D818),0)*N$568","v":0},{"$f":"IF(O$570>=$C818,MIN(-(SUM($F818:N818)-$E818),($E818*(1-$D$572))*$D818),0)*O$568","v":0},{"$f":"IF(P$570>=$C818,MIN(-(SUM($F818:O818)-$E818),($E818*(1-$D$572))*$D818),0)*P$568","v":0},{"$f":"IF(Q$570>=$C818,MIN(-(SUM($F818:P818)-$E818),($E818*(1-$D$572))*$D818),0)*Q$568","v":0},{"$f":"IF(R$570>=$C818,MIN(-(SUM($F818:Q818)-$E818),($E818*(1-$D$572))*$D818),0)*R$568","v":0},{"$f":"IF(S$570>=$C818,MIN(-(SUM($F818:R818)-$E818),($E818*(1-$D$572))*$D818),0)*S$568","v":0},{"$f":"IF(T$570>=$C818,MIN(-(SUM($F818:S818)-$E818),($E818*(1-$D$572))*$D818),0)*T$568","v":0},{"$f":"IF(U$570>=$C818,MIN(-(SUM($F818:T818)-$E818),($E818*(1-$D$572))*$D818),0)*U$568","v":0},{"$f":"IF(V$570>=$C818,MIN(-(SUM($F818:U818)-$E818),($E818*(1-$D$572))*$D818),0)*V$568","v":0},{"$f":"IF(W$570>=$C818,MIN(-(SUM($F818:V818)-$E818),($E818*(1-$D$572))*$D818),0)*W$568","v":0},{"$f":"IF(X$570>=$C818,MIN(-(SUM($F818:W818)-$E818),($E818*(1-$D$572))*$D818),0)*X$568","v":0},{"$f":"IF(Y$570>=$C818,MIN(-(SUM($F818:X818)-$E818),($E818*(1-$D$572))*$D818),0)*Y$568","v":0.69983999999999991},{"$f":"IF(Z$570>=$C818,MIN(-(SUM($F818:Y818)-$E818),($E818*(1-$D$572))*$D818),0)*Z$568","v":0.69983999999999991},{"$f":"IF(AA$570>=$C818,MIN(-(SUM($F818:Z818)-$E818),($E818*(1-$D$572))*$D818),0)*AA$568","v":0.69983999999999991},{"$f":"IF(AB$570>=$C818,MIN(-(SUM($F818:AA818)-$E818),($E818*(1-$D$572))*$D818),0)*AB$568","v":0.69983999999999991},{"$f":"IF(AC$570>=$C818,MIN(-(SUM($F818:AB818)-$E818),($E818*(1-$D$572))*$D818),0)*AC$568","v":0.69983999999999991},{"$f":"IF(AD$570>=$C818,MIN(-(SUM($F818:AC818)-$E818),($E818*(1-$D$572))*$D818),0)*AD$568","v":0.69983999999999991},{"$f":"IF(AE$570>=$C818,MIN(-(SUM($F818:AD818)-$E818),($E818*(1-$D$572))*$D818),0)*AE$568","v":0.69983999999999991},{"$f":"IF(AF$570>=$C818,MIN(-(SUM($F818:AE818)-$E818),($E818*(1-$D$572))*$D818),0)*AF$568","v":0.69983999999999991},{"$f":"IF(AG$570>=$C818,MIN(-(SUM($F818:AF818)-$E818),($E818*(1-$D$572))*$D818),0)*AG$568","v":0.69983999999999991},{"$f":"IF(AH$570>=$C818,MIN(-(SUM($F818:AG818)-$E818),($E818*(1-$D$572))*$D818),0)*AH$568","v":0.69983999999999991},{"$f":"IF(AI$570>=$C818,MIN(-(SUM($F818:AH818)-$E818),($E818*(1-$D$572))*$D818),0)*AI$568","v":0.69983999999999991},{"$f":"IF(AJ$570>=$C818,MIN(-(SUM($F818:AI818)-$E818),($E818*(1-$D$572))*$D818),0)*AJ$568","v":0.69983999999999991},{"$f":"IF(AK$570>=$C818,MIN(-(SUM($F818:AJ818)-$E818),($E818*(1-$D$572))*$D818),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C818,MIN(-(SUM($F818:AK818)-$E818),($E818*(1-$D$572))*$D818),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C818,MIN(-(SUM($F818:AL818)-$E818),($E818*(1-$D$572))*$D818),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C818,MIN(-(SUM($F818:AM818)-$E818),($E818*(1-$D$572))*$D818),0)*AN$568","v":0}]
[null,null,20,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E819*D797","v":0},{"$f":"IF(G$570>=$C819,MIN(-(SUM(F819:$F819)-$E819),($E819*(1-$D$572))*$D819),0)*G$568","v":0},{"$f":"IF(H$570>=$C819,MIN(-(SUM($F819:G819)-$E819),($E819*(1-$D$572))*$D819),0)*H$568","v":0},{"$f":"IF(I$570>=$C819,MIN(-(SUM($F819:H819)-$E819),($E819*(1-$D$572))*$D819),0)*I$568","v":0},{"$f":"IF(J$570>=$C819,MIN(-(SUM($F819:I819)-$E819),($E819*(1-$D$572))*$D819),0)*J$568","v":0},{"$f":"IF(K$570>=$C819,MIN(-(SUM($F819:J819)-$E819),($E819*(1-$D$572))*$D819),0)*K$568","v":0},{"$f":"IF(L$570>=$C819,MIN(-(SUM($F819:K819)-$E819),($E819*(1-$D$572))*$D819),0)*L$568","v":0},{"$f":"IF(M$570>=$C819,MIN(-(SUM($F819:L819)-$E819),($E819*(1-$D$572))*$D819),0)*M$568","v":0},{"$f":"IF(N$570>=$C819,MIN(-(SUM($F819:M819)-$E819),($E819*(1-$D$572))*$D819),0)*N$568","v":0},{"$f":"IF(O$570>=$C819,MIN(-(SUM($F819:N819)-$E819),($E819*(1-$D$572))*$D819),0)*O$568","v":0},{"$f":"IF(P$570>=$C819,MIN(-(SUM($F819:O819)-$E819),($E819*(1-$D$572))*$D819),0)*P$568","v":0},{"$f":"IF(Q$570>=$C819,MIN(-(SUM($F819:P819)-$E819),($E819*(1-$D$572))*$D819),0)*Q$568","v":0},{"$f":"IF(R$570>=$C819,MIN(-(SUM($F819:Q819)-$E819),($E819*(1-$D$572))*$D819),0)*R$568","v":0},{"$f":"IF(S$570>=$C819,MIN(-(SUM($F819:R819)-$E819),($E819*(1-$D$572))*$D819),0)*S$568","v":0},{"$f":"IF(T$570>=$C819,MIN(-(SUM($F819:S819)-$E819),($E819*(1-$D$572))*$D819),0)*T$568","v":0},{"$f":"IF(U$570>=$C819,MIN(-(SUM($F819:T819)-$E819),($E819*(1-$D$572))*$D819),0)*U$568","v":0},{"$f":"IF(V$570>=$C819,MIN(-(SUM($F819:U819)-$E819),($E819*(1-$D$572))*$D819),0)*V$568","v":0},{"$f":"IF(W$570>=$C819,MIN(-(SUM($F819:V819)-$E819),($E819*(1-$D$572))*$D819),0)*W$568","v":0},{"$f":"IF(X$570>=$C819,MIN(-(SUM($F819:W819)-$E819),($E819*(1-$D$572))*$D819),0)*X$568","v":0},{"$f":"IF(Y$570>=$C819,MIN(-(SUM($F819:X819)-$E819),($E819*(1-$D$572))*$D819),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C819,MIN(-(SUM($F819:Y819)-$E819),($E819*(1-$D$572))*$D819),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C819,MIN(-(SUM($F819:Z819)-$E819),($E819*(1-$D$572))*$D819),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C819,MIN(-(SUM($F819:AA819)-$E819),($E819*(1-$D$572))*$D819),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C819,MIN(-(SUM($F819:AB819)-$E819),($E819*(1-$D$572))*$D819),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C819,MIN(-(SUM($F819:AC819)-$E819),($E819*(1-$D$572))*$D819),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C819,MIN(-(SUM($F819:AD819)-$E819),($E819*(1-$D$572))*$D819),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C819,MIN(-(SUM($F819:AE819)-$E819),($E819*(1-$D$572))*$D819),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C819,MIN(-(SUM($F819:AF819)-$E819),($E819*(1-$D$572))*$D819),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C819,MIN(-(SUM($F819:AG819)-$E819),($E819*(1-$D$572))*$D819),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C819,MIN(-(SUM($F819:AH819)-$E819),($E819*(1-$D$572))*$D819),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C819,MIN(-(SUM($F819:AI819)-$E819),($E819*(1-$D$572))*$D819),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C819,MIN(-(SUM($F819:AJ819)-$E819),($E819*(1-$D$572))*$D819),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C819,MIN(-(SUM($F819:AK819)-$E819),($E819*(1-$D$572))*$D819),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C819,MIN(-(SUM($F819:AL819)-$E819),($E819*(1-$D$572))*$D819),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C819,MIN(-(SUM($F819:AM819)-$E819),($E819*(1-$D$572))*$D819),0)*AN$568","v":0}]
[null,null,21,{"$f":"Inputs!$D$265","v":0.04},78.307540000000003,{"$f":"E820*D797","v":0},{"$f":"IF(G$570>=$C820,MIN(-(SUM(F820:$F820)-$E820),($E820*(1-$D$572))*$D820),0)*G$568","v":0},{"$f":"IF(H$570>=$C820,MIN(-(SUM($F820:G820)-$E820),($E820*(1-$D$572))*$D820),0)*H$568","v":0},{"$f":"IF(I$570>=$C820,MIN(-(SUM($F820:H820)-$E820),($E820*(1-$D$572))*$D820),0)*I$568","v":0},{"$f":"IF(J$570>=$C820,MIN(-(SUM($F820:I820)-$E820),($E820*(1-$D$572))*$D820),0)*J$568","v":0},{"$f":"IF(K$570>=$C820,MIN(-(SUM($F820:J820)-$E820),($E820*(1-$D$572))*$D820),0)*K$568","v":0},{"$f":"IF(L$570>=$C820,MIN(-(SUM($F820:K820)-$E820),($E820*(1-$D$572))*$D820),0)*L$568","v":0},{"$f":"IF(M$570>=$C820,MIN(-(SUM($F820:L820)-$E820),($E820*(1-$D$572))*$D820),0)*M$568","v":0},{"$f":"IF(N$570>=$C820,MIN(-(SUM($F820:M820)-$E820),($E820*(1-$D$572))*$D820),0)*N$568","v":0},{"$f":"IF(O$570>=$C820,MIN(-(SUM($F820:N820)-$E820),($E820*(1-$D$572))*$D820),0)*O$568","v":0},{"$f":"IF(P$570>=$C820,MIN(-(SUM($F820:O820)-$E820),($E820*(1-$D$572))*$D820),0)*P$568","v":0},{"$f":"IF(Q$570>=$C820,MIN(-(SUM($F820:P820)-$E820),($E820*(1-$D$572))*$D820),0)*Q$568","v":0},{"$f":"IF(R$570>=$C820,MIN(-(SUM($F820:Q820)-$E820),($E820*(1-$D$572))*$D820),0)*R$568","v":0},{"$f":"IF(S$570>=$C820,MIN(-(SUM($F820:R820)-$E820),($E820*(1-$D$572))*$D820),0)*S$568","v":0},{"$f":"IF(T$570>=$C820,MIN(-(SUM($F820:S820)-$E820),($E820*(1-$D$572))*$D820),0)*T$568","v":0},{"$f":"IF(U$570>=$C820,MIN(-(SUM($F820:T820)-$E820),($E820*(1-$D$572))*$D820),0)*U$568","v":0},{"$f":"IF(V$570>=$C820,MIN(-(SUM($F820:U820)-$E820),($E820*(1-$D$572))*$D820),0)*V$568","v":0},{"$f":"IF(W$570>=$C820,MIN(-(SUM($F820:V820)-$E820),($E820*(1-$D$572))*$D820),0)*W$568","v":0},{"$f":"IF(X$570>=$C820,MIN(-(SUM($F820:W820)-$E820),($E820*(1-$D$572))*$D820),0)*X$568","v":0},{"$f":"IF(Y$570>=$C820,MIN(-(SUM($F820:X820)-$E820),($E820*(1-$D$572))*$D820),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C820,MIN(-(SUM($F820:Y820)-$E820),($E820*(1-$D$572))*$D820),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C820,MIN(-(SUM($F820:Z820)-$E820),($E820*(1-$D$572))*$D820),0)*AA$568","v":3.1323016000000004},{"$f":"IF(AB$570>=$C820,MIN(-(SUM($F820:AA820)-$E820),($E820*(1-$D$572))*$D820),0)*AB$568","v":3.1323016000000004},{"$f":"IF(AC$570>=$C820,MIN(-(SUM($F820:AB820)-$E820),($E820*(1-$D$572))*$D820),0)*AC$568","v":3.1323016000000004},{"$f":"IF(AD$570>=$C820,MIN(-(SUM($F820:AC820)-$E820),($E820*(1-$D$572))*$D820),0)*AD$568","v":3.1323016000000004},{"$f":"IF(AE$570>=$C820,MIN(-(SUM($F820:AD820)-$E820),($E820*(1-$D$572))*$D820),0)*AE$568","v":3.1323016000000004},{"$f":"IF(AF$570>=$C820,MIN(-(SUM($F820:AE820)-$E820),($E820*(1-$D$572))*$D820),0)*AF$568","v":3.1323016000000004},{"$f":"IF(AG$570>=$C820,MIN(-(SUM($F820:AF820)-$E820),($E820*(1-$D$572))*$D820),0)*AG$568","v":3.1323016000000004},{"$f":"IF(AH$570>=$C820,MIN(-(SUM($F820:AG820)-$E820),($E820*(1-$D$572))*$D820),0)*AH$568","v":3.1323016000000004},{"$f":"IF(AI$570>=$C820,MIN(-(SUM($F820:AH820)-$E820),($E820*(1-$D$572))*$D820),0)*AI$568","v":3.1323016000000004},{"$f":"IF(AJ$570>=$C820,MIN(-(SUM($F820:AI820)-$E820),($E820*(1-$D$572))*$D820),0)*AJ$568","v":3.1323016000000004},{"$f":"IF(AK$570>=$C820,MIN(-(SUM($F820:AJ820)-$E820),($E820*(1-$D$572))*$D820),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C820,MIN(-(SUM($F820:AK820)-$E820),($E820*(1-$D$572))*$D820),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C820,MIN(-(SUM($F820:AL820)-$E820),($E820*(1-$D$572))*$D820),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C820,MIN(-(SUM($F820:AM820)-$E820),($E820*(1-$D$572))*$D820),0)*AN$568","v":0}]
[null,null,22,{"$f":"Inputs!$D$265","v":0.04},17.495999999999999,{"$f":"E821*D797","v":0},{"$f":"IF(G$570>=$C821,MIN(-(SUM(F821:$F821)-$E821),($E821*(1-$D$572))*$D821),0)*G$568","v":0},{"$f":"IF(H$570>=$C821,MIN(-(SUM($F821:G821)-$E821),($E821*(1-$D$572))*$D821),0)*H$568","v":0},{"$f":"IF(I$570>=$C821,MIN(-(SUM($F821:H821)-$E821),($E821*(1-$D$572))*$D821),0)*I$568","v":0},{"$f":"IF(J$570>=$C821,MIN(-(SUM($F821:I821)-$E821),($E821*(1-$D$572))*$D821),0)*J$568","v":0},{"$f":"IF(K$570>=$C821,MIN(-(SUM($F821:J821)-$E821),($E821*(1-$D$572))*$D821),0)*K$568","v":0},{"$f":"IF(L$570>=$C821,MIN(-(SUM($F821:K821)-$E821),($E821*(1-$D$572))*$D821),0)*L$568","v":0},{"$f":"IF(M$570>=$C821,MIN(-(SUM($F821:L821)-$E821),($E821*(1-$D$572))*$D821),0)*M$568","v":0},{"$f":"IF(N$570>=$C821,MIN(-(SUM($F821:M821)-$E821),($E821*(1-$D$572))*$D821),0)*N$568","v":0},{"$f":"IF(O$570>=$C821,MIN(-(SUM($F821:N821)-$E821),($E821*(1-$D$572))*$D821),0)*O$568","v":0},{"$f":"IF(P$570>=$C821,MIN(-(SUM($F821:O821)-$E821),($E821*(1-$D$572))*$D821),0)*P$568","v":0},{"$f":"IF(Q$570>=$C821,MIN(-(SUM($F821:P821)-$E821),($E821*(1-$D$572))*$D821),0)*Q$568","v":0},{"$f":"IF(R$570>=$C821,MIN(-(SUM($F821:Q821)-$E821),($E821*(1-$D$572))*$D821),0)*R$568","v":0},{"$f":"IF(S$570>=$C821,MIN(-(SUM($F821:R821)-$E821),($E821*(1-$D$572))*$D821),0)*S$568","v":0},{"$f":"IF(T$570>=$C821,MIN(-(SUM($F821:S821)-$E821),($E821*(1-$D$572))*$D821),0)*T$568","v":0},{"$f":"IF(U$570>=$C821,MIN(-(SUM($F821:T821)-$E821),($E821*(1-$D$572))*$D821),0)*U$568","v":0},{"$f":"IF(V$570>=$C821,MIN(-(SUM($F821:U821)-$E821),($E821*(1-$D$572))*$D821),0)*V$568","v":0},{"$f":"IF(W$570>=$C821,MIN(-(SUM($F821:V821)-$E821),($E821*(1-$D$572))*$D821),0)*W$568","v":0},{"$f":"IF(X$570>=$C821,MIN(-(SUM($F821:W821)-$E821),($E821*(1-$D$572))*$D821),0)*X$568","v":0},{"$f":"IF(Y$570>=$C821,MIN(-(SUM($F821:X821)-$E821),($E821*(1-$D$572))*$D821),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C821,MIN(-(SUM($F821:Y821)-$E821),($E821*(1-$D$572))*$D821),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C821,MIN(-(SUM($F821:Z821)-$E821),($E821*(1-$D$572))*$D821),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C821,MIN(-(SUM($F821:AA821)-$E821),($E821*(1-$D$572))*$D821),0)*AB$568","v":0.69983999999999991},{"$f":"IF(AC$570>=$C821,MIN(-(SUM($F821:AB821)-$E821),($E821*(1-$D$572))*$D821),0)*AC$568","v":0.69983999999999991},{"$f":"IF(AD$570>=$C821,MIN(-(SUM($F821:AC821)-$E821),($E821*(1-$D$572))*$D821),0)*AD$568","v":0.69983999999999991},{"$f":"IF(AE$570>=$C821,MIN(-(SUM($F821:AD821)-$E821),($E821*(1-$D$572))*$D821),0)*AE$568","v":0.69983999999999991},{"$f":"IF(AF$570>=$C821,MIN(-(SUM($F821:AE821)-$E821),($E821*(1-$D$572))*$D821),0)*AF$568","v":0.69983999999999991},{"$f":"IF(AG$570>=$C821,MIN(-(SUM($F821:AF821)-$E821),($E821*(1-$D$572))*$D821),0)*AG$568","v":0.69983999999999991},{"$f":"IF(AH$570>=$C821,MIN(-(SUM($F821:AG821)-$E821),($E821*(1-$D$572))*$D821),0)*AH$568","v":0.69983999999999991},{"$f":"IF(AI$570>=$C821,MIN(-(SUM($F821:AH821)-$E821),($E821*(1-$D$572))*$D821),0)*AI$568","v":0.69983999999999991},{"$f":"IF(AJ$570>=$C821,MIN(-(SUM($F821:AI821)-$E821),($E821*(1-$D$572))*$D821),0)*AJ$568","v":0.69983999999999991},{"$f":"IF(AK$570>=$C821,MIN(-(SUM($F821:AJ821)-$E821),($E821*(1-$D$572))*$D821),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C821,MIN(-(SUM($F821:AK821)-$E821),($E821*(1-$D$572))*$D821),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C821,MIN(-(SUM($F821:AL821)-$E821),($E821*(1-$D$572))*$D821),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C821,MIN(-(SUM($F821:AM821)-$E821),($E821*(1-$D$572))*$D821),0)*AN$568","v":0}]
[null,null,23,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E822*D797","v":0},{"$f":"IF(G$570>=$C822,MIN(-(SUM(F822:$F822)-$E822),($E822*(1-$D$572))*$D822),0)*G$568","v":0},{"$f":"IF(H$570>=$C822,MIN(-(SUM($F822:G822)-$E822),($E822*(1-$D$572))*$D822),0)*H$568","v":0},{"$f":"IF(I$570>=$C822,MIN(-(SUM($F822:H822)-$E822),($E822*(1-$D$572))*$D822),0)*I$568","v":0},{"$f":"IF(J$570>=$C822,MIN(-(SUM($F822:I822)-$E822),($E822*(1-$D$572))*$D822),0)*J$568","v":0},{"$f":"IF(K$570>=$C822,MIN(-(SUM($F822:J822)-$E822),($E822*(1-$D$572))*$D822),0)*K$568","v":0},{"$f":"IF(L$570>=$C822,MIN(-(SUM($F822:K822)-$E822),($E822*(1-$D$572))*$D822),0)*L$568","v":0},{"$f":"IF(M$570>=$C822,MIN(-(SUM($F822:L822)-$E822),($E822*(1-$D$572))*$D822),0)*M$568","v":0},{"$f":"IF(N$570>=$C822,MIN(-(SUM($F822:M822)-$E822),($E822*(1-$D$572))*$D822),0)*N$568","v":0},{"$f":"IF(O$570>=$C822,MIN(-(SUM($F822:N822)-$E822),($E822*(1-$D$572))*$D822),0)*O$568","v":0},{"$f":"IF(P$570>=$C822,MIN(-(SUM($F822:O822)-$E822),($E822*(1-$D$572))*$D822),0)*P$568","v":0},{"$f":"IF(Q$570>=$C822,MIN(-(SUM($F822:P822)-$E822),($E822*(1-$D$572))*$D822),0)*Q$568","v":0},{"$f":"IF(R$570>=$C822,MIN(-(SUM($F822:Q822)-$E822),($E822*(1-$D$572))*$D822),0)*R$568","v":0},{"$f":"IF(S$570>=$C822,MIN(-(SUM($F822:R822)-$E822),($E822*(1-$D$572))*$D822),0)*S$568","v":0},{"$f":"IF(T$570>=$C822,MIN(-(SUM($F822:S822)-$E822),($E822*(1-$D$572))*$D822),0)*T$568","v":0},{"$f":"IF(U$570>=$C822,MIN(-(SUM($F822:T822)-$E822),($E822*(1-$D$572))*$D822),0)*U$568","v":0},{"$f":"IF(V$570>=$C822,MIN(-(SUM($F822:U822)-$E822),($E822*(1-$D$572))*$D822),0)*V$568","v":0},{"$f":"IF(W$570>=$C822,MIN(-(SUM($F822:V822)-$E822),($E822*(1-$D$572))*$D822),0)*W$568","v":0},{"$f":"IF(X$570>=$C822,MIN(-(SUM($F822:W822)-$E822),($E822*(1-$D$572))*$D822),0)*X$568","v":0},{"$f":"IF(Y$570>=$C822,MIN(-(SUM($F822:X822)-$E822),($E822*(1-$D$572))*$D822),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C822,MIN(-(SUM($F822:Y822)-$E822),($E822*(1-$D$572))*$D822),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C822,MIN(-(SUM($F822:Z822)-$E822),($E822*(1-$D$572))*$D822),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C822,MIN(-(SUM($F822:AA822)-$E822),($E822*(1-$D$572))*$D822),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C822,MIN(-(SUM($F822:AB822)-$E822),($E822*(1-$D$572))*$D822),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C822,MIN(-(SUM($F822:AC822)-$E822),($E822*(1-$D$572))*$D822),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C822,MIN(-(SUM($F822:AD822)-$E822),($E822*(1-$D$572))*$D822),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C822,MIN(-(SUM($F822:AE822)-$E822),($E822*(1-$D$572))*$D822),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C822,MIN(-(SUM($F822:AF822)-$E822),($E822*(1-$D$572))*$D822),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C822,MIN(-(SUM($F822:AG822)-$E822),($E822*(1-$D$572))*$D822),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C822,MIN(-(SUM($F822:AH822)-$E822),($E822*(1-$D$572))*$D822),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C822,MIN(-(SUM($F822:AI822)-$E822),($E822*(1-$D$572))*$D822),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C822,MIN(-(SUM($F822:AJ822)-$E822),($E822*(1-$D$572))*$D822),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C822,MIN(-(SUM($F822:AK822)-$E822),($E822*(1-$D$572))*$D822),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C822,MIN(-(SUM($F822:AL822)-$E822),($E822*(1-$D$572))*$D822),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C822,MIN(-(SUM($F822:AM822)-$E822),($E822*(1-$D$572))*$D822),0)*AN$568","v":0}]
[null,null,24,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E823*D797","v":0},{"$f":"IF(G$570>=$C823,MIN(-(SUM(F823:$F823)-$E823),($E823*(1-$D$572))*$D823),0)*G$568","v":0},{"$f":"IF(H$570>=$C823,MIN(-(SUM($F823:G823)-$E823),($E823*(1-$D$572))*$D823),0)*H$568","v":0},{"$f":"IF(I$570>=$C823,MIN(-(SUM($F823:H823)-$E823),($E823*(1-$D$572))*$D823),0)*I$568","v":0},{"$f":"IF(J$570>=$C823,MIN(-(SUM($F823:I823)-$E823),($E823*(1-$D$572))*$D823),0)*J$568","v":0},{"$f":"IF(K$570>=$C823,MIN(-(SUM($F823:J823)-$E823),($E823*(1-$D$572))*$D823),0)*K$568","v":0},{"$f":"IF(L$570>=$C823,MIN(-(SUM($F823:K823)-$E823),($E823*(1-$D$572))*$D823),0)*L$568","v":0},{"$f":"IF(M$570>=$C823,MIN(-(SUM($F823:L823)-$E823),($E823*(1-$D$572))*$D823),0)*M$568","v":0},{"$f":"IF(N$570>=$C823,MIN(-(SUM($F823:M823)-$E823),($E823*(1-$D$572))*$D823),0)*N$568","v":0},{"$f":"IF(O$570>=$C823,MIN(-(SUM($F823:N823)-$E823),($E823*(1-$D$572))*$D823),0)*O$568","v":0},{"$f":"IF(P$570>=$C823,MIN(-(SUM($F823:O823)-$E823),($E823*(1-$D$572))*$D823),0)*P$568","v":0},{"$f":"IF(Q$570>=$C823,MIN(-(SUM($F823:P823)-$E823),($E823*(1-$D$572))*$D823),0)*Q$568","v":0},{"$f":"IF(R$570>=$C823,MIN(-(SUM($F823:Q823)-$E823),($E823*(1-$D$572))*$D823),0)*R$568","v":0},{"$f":"IF(S$570>=$C823,MIN(-(SUM($F823:R823)-$E823),($E823*(1-$D$572))*$D823),0)*S$568","v":0},{"$f":"IF(T$570>=$C823,MIN(-(SUM($F823:S823)-$E823),($E823*(1-$D$572))*$D823),0)*T$568","v":0},{"$f":"IF(U$570>=$C823,MIN(-(SUM($F823:T823)-$E823),($E823*(1-$D$572))*$D823),0)*U$568","v":0},{"$f":"IF(V$570>=$C823,MIN(-(SUM($F823:U823)-$E823),($E823*(1-$D$572))*$D823),0)*V$568","v":0},{"$f":"IF(W$570>=$C823,MIN(-(SUM($F823:V823)-$E823),($E823*(1-$D$572))*$D823),0)*W$568","v":0},{"$f":"IF(X$570>=$C823,MIN(-(SUM($F823:W823)-$E823),($E823*(1-$D$572))*$D823),0)*X$568","v":0},{"$f":"IF(Y$570>=$C823,MIN(-(SUM($F823:X823)-$E823),($E823*(1-$D$572))*$D823),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C823,MIN(-(SUM($F823:Y823)-$E823),($E823*(1-$D$572))*$D823),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C823,MIN(-(SUM($F823:Z823)-$E823),($E823*(1-$D$572))*$D823),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C823,MIN(-(SUM($F823:AA823)-$E823),($E823*(1-$D$572))*$D823),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C823,MIN(-(SUM($F823:AB823)-$E823),($E823*(1-$D$572))*$D823),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C823,MIN(-(SUM($F823:AC823)-$E823),($E823*(1-$D$572))*$D823),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C823,MIN(-(SUM($F823:AD823)-$E823),($E823*(1-$D$572))*$D823),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C823,MIN(-(SUM($F823:AE823)-$E823),($E823*(1-$D$572))*$D823),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C823,MIN(-(SUM($F823:AF823)-$E823),($E823*(1-$D$572))*$D823),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C823,MIN(-(SUM($F823:AG823)-$E823),($E823*(1-$D$572))*$D823),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C823,MIN(-(SUM($F823:AH823)-$E823),($E823*(1-$D$572))*$D823),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C823,MIN(-(SUM($F823:AI823)-$E823),($E823*(1-$D$572))*$D823),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C823,MIN(-(SUM($F823:AJ823)-$E823),($E823*(1-$D$572))*$D823),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C823,MIN(-(SUM($F823:AK823)-$E823),($E823*(1-$D$572))*$D823),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C823,MIN(-(SUM($F823:AL823)-$E823),($E823*(1-$D$572))*$D823),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C823,MIN(-(SUM($F823:AM823)-$E823),($E823*(1-$D$572))*$D823),0)*AN$568","v":0}]
[null,null,25,{"$f":"Inputs!$D$265","v":0.04},17.495999999999999,{"$f":"E824*D797","v":0},{"$f":"IF(G$570>=$C824,MIN(-(SUM(F824:$F824)-$E824),($E824*(1-$D$572))*$D824),0)*G$568","v":0},{"$f":"IF(H$570>=$C824,MIN(-(SUM($F824:G824)-$E824),($E824*(1-$D$572))*$D824),0)*H$568","v":0},{"$f":"IF(I$570>=$C824,MIN(-(SUM($F824:H824)-$E824),($E824*(1-$D$572))*$D824),0)*I$568","v":0},{"$f":"IF(J$570>=$C824,MIN(-(SUM($F824:I824)-$E824),($E824*(1-$D$572))*$D824),0)*J$568","v":0},{"$f":"IF(K$570>=$C824,MIN(-(SUM($F824:J824)-$E824),($E824*(1-$D$572))*$D824),0)*K$568","v":0},{"$f":"IF(L$570>=$C824,MIN(-(SUM($F824:K824)-$E824),($E824*(1-$D$572))*$D824),0)*L$568","v":0},{"$f":"IF(M$570>=$C824,MIN(-(SUM($F824:L824)-$E824),($E824*(1-$D$572))*$D824),0)*M$568","v":0},{"$f":"IF(N$570>=$C824,MIN(-(SUM($F824:M824)-$E824),($E824*(1-$D$572))*$D824),0)*N$568","v":0},{"$f":"IF(O$570>=$C824,MIN(-(SUM($F824:N824)-$E824),($E824*(1-$D$572))*$D824),0)*O$568","v":0},{"$f":"IF(P$570>=$C824,MIN(-(SUM($F824:O824)-$E824),($E824*(1-$D$572))*$D824),0)*P$568","v":0},{"$f":"IF(Q$570>=$C824,MIN(-(SUM($F824:P824)-$E824),($E824*(1-$D$572))*$D824),0)*Q$568","v":0},{"$f":"IF(R$570>=$C824,MIN(-(SUM($F824:Q824)-$E824),($E824*(1-$D$572))*$D824),0)*R$568","v":0},{"$f":"IF(S$570>=$C824,MIN(-(SUM($F824:R824)-$E824),($E824*(1-$D$572))*$D824),0)*S$568","v":0},{"$f":"IF(T$570>=$C824,MIN(-(SUM($F824:S824)-$E824),($E824*(1-$D$572))*$D824),0)*T$568","v":0},{"$f":"IF(U$570>=$C824,MIN(-(SUM($F824:T824)-$E824),($E824*(1-$D$572))*$D824),0)*U$568","v":0},{"$f":"IF(V$570>=$C824,MIN(-(SUM($F824:U824)-$E824),($E824*(1-$D$572))*$D824),0)*V$568","v":0},{"$f":"IF(W$570>=$C824,MIN(-(SUM($F824:V824)-$E824),($E824*(1-$D$572))*$D824),0)*W$568","v":0},{"$f":"IF(X$570>=$C824,MIN(-(SUM($F824:W824)-$E824),($E824*(1-$D$572))*$D824),0)*X$568","v":0},{"$f":"IF(Y$570>=$C824,MIN(-(SUM($F824:X824)-$E824),($E824*(1-$D$572))*$D824),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C824,MIN(-(SUM($F824:Y824)-$E824),($E824*(1-$D$572))*$D824),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C824,MIN(-(SUM($F824:Z824)-$E824),($E824*(1-$D$572))*$D824),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C824,MIN(-(SUM($F824:AA824)-$E824),($E824*(1-$D$572))*$D824),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C824,MIN(-(SUM($F824:AB824)-$E824),($E824*(1-$D$572))*$D824),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C824,MIN(-(SUM($F824:AC824)-$E824),($E824*(1-$D$572))*$D824),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C824,MIN(-(SUM($F824:AD824)-$E824),($E824*(1-$D$572))*$D824),0)*AE$568","v":0.69983999999999991},{"$f":"IF(AF$570>=$C824,MIN(-(SUM($F824:AE824)-$E824),($E824*(1-$D$572))*$D824),0)*AF$568","v":0.69983999999999991},{"$f":"IF(AG$570>=$C824,MIN(-(SUM($F824:AF824)-$E824),($E824*(1-$D$572))*$D824),0)*AG$568","v":0.69983999999999991},{"$f":"IF(AH$570>=$C824,MIN(-(SUM($F824:AG824)-$E824),($E824*(1-$D$572))*$D824),0)*AH$568","v":0.69983999999999991},{"$f":"IF(AI$570>=$C824,MIN(-(SUM($F824:AH824)-$E824),($E824*(1-$D$572))*$D824),0)*AI$568","v":0.69983999999999991},{"$f":"IF(AJ$570>=$C824,MIN(-(SUM($F824:AI824)-$E824),($E824*(1-$D$572))*$D824),0)*AJ$568","v":0.69983999999999991},{"$f":"IF(AK$570>=$C824,MIN(-(SUM($F824:AJ824)-$E824),($E824*(1-$D$572))*$D824),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C824,MIN(-(SUM($F824:AK824)-$E824),($E824*(1-$D$572))*$D824),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C824,MIN(-(SUM($F824:AL824)-$E824),($E824*(1-$D$572))*$D824),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C824,MIN(-(SUM($F824:AM824)-$E824),($E824*(1-$D$572))*$D824),0)*AN$568","v":0}]
[null,null,26,{"$f":"Inputs!$D$265","v":0.04},53.056530000000002,{"$f":"E825*D797","v":0},{"$f":"IF(G$570>=$C825,MIN(-(SUM(F825:$F825)-$E825),($E825*(1-$D$572))*$D825),0)*G$568","v":0},{"$f":"IF(H$570>=$C825,MIN(-(SUM($F825:G825)-$E825),($E825*(1-$D$572))*$D825),0)*H$568","v":0},{"$f":"IF(I$570>=$C825,MIN(-(SUM($F825:H825)-$E825),($E825*(1-$D$572))*$D825),0)*I$568","v":0},{"$f":"IF(J$570>=$C825,MIN(-(SUM($F825:I825)-$E825),($E825*(1-$D$572))*$D825),0)*J$568","v":0},{"$f":"IF(K$570>=$C825,MIN(-(SUM($F825:J825)-$E825),($E825*(1-$D$572))*$D825),0)*K$568","v":0},{"$f":"IF(L$570>=$C825,MIN(-(SUM($F825:K825)-$E825),($E825*(1-$D$572))*$D825),0)*L$568","v":0},{"$f":"IF(M$570>=$C825,MIN(-(SUM($F825:L825)-$E825),($E825*(1-$D$572))*$D825),0)*M$568","v":0},{"$f":"IF(N$570>=$C825,MIN(-(SUM($F825:M825)-$E825),($E825*(1-$D$572))*$D825),0)*N$568","v":0},{"$f":"IF(O$570>=$C825,MIN(-(SUM($F825:N825)-$E825),($E825*(1-$D$572))*$D825),0)*O$568","v":0},{"$f":"IF(P$570>=$C825,MIN(-(SUM($F825:O825)-$E825),($E825*(1-$D$572))*$D825),0)*P$568","v":0},{"$f":"IF(Q$570>=$C825,MIN(-(SUM($F825:P825)-$E825),($E825*(1-$D$572))*$D825),0)*Q$568","v":0},{"$f":"IF(R$570>=$C825,MIN(-(SUM($F825:Q825)-$E825),($E825*(1-$D$572))*$D825),0)*R$568","v":0},{"$f":"IF(S$570>=$C825,MIN(-(SUM($F825:R825)-$E825),($E825*(1-$D$572))*$D825),0)*S$568","v":0},{"$f":"IF(T$570>=$C825,MIN(-(SUM($F825:S825)-$E825),($E825*(1-$D$572))*$D825),0)*T$568","v":0},{"$f":"IF(U$570>=$C825,MIN(-(SUM($F825:T825)-$E825),($E825*(1-$D$572))*$D825),0)*U$568","v":0},{"$f":"IF(V$570>=$C825,MIN(-(SUM($F825:U825)-$E825),($E825*(1-$D$572))*$D825),0)*V$568","v":0},{"$f":"IF(W$570>=$C825,MIN(-(SUM($F825:V825)-$E825),($E825*(1-$D$572))*$D825),0)*W$568","v":0},{"$f":"IF(X$570>=$C825,MIN(-(SUM($F825:W825)-$E825),($E825*(1-$D$572))*$D825),0)*X$568","v":0},{"$f":"IF(Y$570>=$C825,MIN(-(SUM($F825:X825)-$E825),($E825*(1-$D$572))*$D825),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C825,MIN(-(SUM($F825:Y825)-$E825),($E825*(1-$D$572))*$D825),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C825,MIN(-(SUM($F825:Z825)-$E825),($E825*(1-$D$572))*$D825),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C825,MIN(-(SUM($F825:AA825)-$E825),($E825*(1-$D$572))*$D825),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C825,MIN(-(SUM($F825:AB825)-$E825),($E825*(1-$D$572))*$D825),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C825,MIN(-(SUM($F825:AC825)-$E825),($E825*(1-$D$572))*$D825),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C825,MIN(-(SUM($F825:AD825)-$E825),($E825*(1-$D$572))*$D825),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C825,MIN(-(SUM($F825:AE825)-$E825),($E825*(1-$D$572))*$D825),0)*AF$568","v":2.1222612000000001},{"$f":"IF(AG$570>=$C825,MIN(-(SUM($F825:AF825)-$E825),($E825*(1-$D$572))*$D825),0)*AG$568","v":2.1222612000000001},{"$f":"IF(AH$570>=$C825,MIN(-(SUM($F825:AG825)-$E825),($E825*(1-$D$572))*$D825),0)*AH$568","v":2.1222612000000001},{"$f":"IF(AI$570>=$C825,MIN(-(SUM($F825:AH825)-$E825),($E825*(1-$D$572))*$D825),0)*AI$568","v":2.1222612000000001},{"$f":"IF(AJ$570>=$C825,MIN(-(SUM($F825:AI825)-$E825),($E825*(1-$D$572))*$D825),0)*AJ$568","v":2.1222612000000001},{"$f":"IF(AK$570>=$C825,MIN(-(SUM($F825:AJ825)-$E825),($E825*(1-$D$572))*$D825),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C825,MIN(-(SUM($F825:AK825)-$E825),($E825*(1-$D$572))*$D825),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C825,MIN(-(SUM($F825:AL825)-$E825),($E825*(1-$D$572))*$D825),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C825,MIN(-(SUM($F825:AM825)-$E825),($E825*(1-$D$572))*$D825),0)*AN$568","v":0}]
[null,null,27,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E826*D797","v":0},{"$f":"IF(G$570>=$C826,MIN(-(SUM(F826:$F826)-$E826),($E826*(1-$D$572))*$D826),0)*G$568","v":0},{"$f":"IF(H$570>=$C826,MIN(-(SUM($F826:G826)-$E826),($E826*(1-$D$572))*$D826),0)*H$568","v":0},{"$f":"IF(I$570>=$C826,MIN(-(SUM($F826:H826)-$E826),($E826*(1-$D$572))*$D826),0)*I$568","v":0},{"$f":"IF(J$570>=$C826,MIN(-(SUM($F826:I826)-$E826),($E826*(1-$D$572))*$D826),0)*J$568","v":0},{"$f":"IF(K$570>=$C826,MIN(-(SUM($F826:J826)-$E826),($E826*(1-$D$572))*$D826),0)*K$568","v":0},{"$f":"IF(L$570>=$C826,MIN(-(SUM($F826:K826)-$E826),($E826*(1-$D$572))*$D826),0)*L$568","v":0},{"$f":"IF(M$570>=$C826,MIN(-(SUM($F826:L826)-$E826),($E826*(1-$D$572))*$D826),0)*M$568","v":0},{"$f":"IF(N$570>=$C826,MIN(-(SUM($F826:M826)-$E826),($E826*(1-$D$572))*$D826),0)*N$568","v":0},{"$f":"IF(O$570>=$C826,MIN(-(SUM($F826:N826)-$E826),($E826*(1-$D$572))*$D826),0)*O$568","v":0},{"$f":"IF(P$570>=$C826,MIN(-(SUM($F826:O826)-$E826),($E826*(1-$D$572))*$D826),0)*P$568","v":0},{"$f":"IF(Q$570>=$C826,MIN(-(SUM($F826:P826)-$E826),($E826*(1-$D$572))*$D826),0)*Q$568","v":0},{"$f":"IF(R$570>=$C826,MIN(-(SUM($F826:Q826)-$E826),($E826*(1-$D$572))*$D826),0)*R$568","v":0},{"$f":"IF(S$570>=$C826,MIN(-(SUM($F826:R826)-$E826),($E826*(1-$D$572))*$D826),0)*S$568","v":0},{"$f":"IF(T$570>=$C826,MIN(-(SUM($F826:S826)-$E826),($E826*(1-$D$572))*$D826),0)*T$568","v":0},{"$f":"IF(U$570>=$C826,MIN(-(SUM($F826:T826)-$E826),($E826*(1-$D$572))*$D826),0)*U$568","v":0},{"$f":"IF(V$570>=$C826,MIN(-(SUM($F826:U826)-$E826),($E826*(1-$D$572))*$D826),0)*V$568","v":0},{"$f":"IF(W$570>=$C826,MIN(-(SUM($F826:V826)-$E826),($E826*(1-$D$572))*$D826),0)*W$568","v":0},{"$f":"IF(X$570>=$C826,MIN(-(SUM($F826:W826)-$E826),($E826*(1-$D$572))*$D826),0)*X$568","v":0},{"$f":"IF(Y$570>=$C826,MIN(-(SUM($F826:X826)-$E826),($E826*(1-$D$572))*$D826),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C826,MIN(-(SUM($F826:Y826)-$E826),($E826*(1-$D$572))*$D826),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C826,MIN(-(SUM($F826:Z826)-$E826),($E826*(1-$D$572))*$D826),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C826,MIN(-(SUM($F826:AA826)-$E826),($E826*(1-$D$572))*$D826),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C826,MIN(-(SUM($F826:AB826)-$E826),($E826*(1-$D$572))*$D826),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C826,MIN(-(SUM($F826:AC826)-$E826),($E826*(1-$D$572))*$D826),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C826,MIN(-(SUM($F826:AD826)-$E826),($E826*(1-$D$572))*$D826),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C826,MIN(-(SUM($F826:AE826)-$E826),($E826*(1-$D$572))*$D826),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C826,MIN(-(SUM($F826:AF826)-$E826),($E826*(1-$D$572))*$D826),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C826,MIN(-(SUM($F826:AG826)-$E826),($E826*(1-$D$572))*$D826),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C826,MIN(-(SUM($F826:AH826)-$E826),($E826*(1-$D$572))*$D826),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C826,MIN(-(SUM($F826:AI826)-$E826),($E826*(1-$D$572))*$D826),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C826,MIN(-(SUM($F826:AJ826)-$E826),($E826*(1-$D$572))*$D826),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C826,MIN(-(SUM($F826:AK826)-$E826),($E826*(1-$D$572))*$D826),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C826,MIN(-(SUM($F826:AL826)-$E826),($E826*(1-$D$572))*$D826),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C826,MIN(-(SUM($F826:AM826)-$E826),($E826*(1-$D$572))*$D826),0)*AN$568","v":0}]
[null,null,28,{"$f":"Inputs!$D$265","v":0.04},17.495999999999999,{"$f":"E827*D797","v":0},{"$f":"IF(G$570>=$C827,MIN(-(SUM(F827:$F827)-$E827),($E827*(1-$D$572))*$D827),0)*G$568","v":0},{"$f":"IF(H$570>=$C827,MIN(-(SUM($F827:G827)-$E827),($E827*(1-$D$572))*$D827),0)*H$568","v":0},{"$f":"IF(I$570>=$C827,MIN(-(SUM($F827:H827)-$E827),($E827*(1-$D$572))*$D827),0)*I$568","v":0},{"$f":"IF(J$570>=$C827,MIN(-(SUM($F827:I827)-$E827),($E827*(1-$D$572))*$D827),0)*J$568","v":0},{"$f":"IF(K$570>=$C827,MIN(-(SUM($F827:J827)-$E827),($E827*(1-$D$572))*$D827),0)*K$568","v":0},{"$f":"IF(L$570>=$C827,MIN(-(SUM($F827:K827)-$E827),($E827*(1-$D$572))*$D827),0)*L$568","v":0},{"$f":"IF(M$570>=$C827,MIN(-(SUM($F827:L827)-$E827),($E827*(1-$D$572))*$D827),0)*M$568","v":0},{"$f":"IF(N$570>=$C827,MIN(-(SUM($F827:M827)-$E827),($E827*(1-$D$572))*$D827),0)*N$568","v":0},{"$f":"IF(O$570>=$C827,MIN(-(SUM($F827:N827)-$E827),($E827*(1-$D$572))*$D827),0)*O$568","v":0},{"$f":"IF(P$570>=$C827,MIN(-(SUM($F827:O827)-$E827),($E827*(1-$D$572))*$D827),0)*P$568","v":0},{"$f":"IF(Q$570>=$C827,MIN(-(SUM($F827:P827)-$E827),($E827*(1-$D$572))*$D827),0)*Q$568","v":0},{"$f":"IF(R$570>=$C827,MIN(-(SUM($F827:Q827)-$E827),($E827*(1-$D$572))*$D827),0)*R$568","v":0},{"$f":"IF(S$570>=$C827,MIN(-(SUM($F827:R827)-$E827),($E827*(1-$D$572))*$D827),0)*S$568","v":0},{"$f":"IF(T$570>=$C827,MIN(-(SUM($F827:S827)-$E827),($E827*(1-$D$572))*$D827),0)*T$568","v":0},{"$f":"IF(U$570>=$C827,MIN(-(SUM($F827:T827)-$E827),($E827*(1-$D$572))*$D827),0)*U$568","v":0},{"$f":"IF(V$570>=$C827,MIN(-(SUM($F827:U827)-$E827),($E827*(1-$D$572))*$D827),0)*V$568","v":0},{"$f":"IF(W$570>=$C827,MIN(-(SUM($F827:V827)-$E827),($E827*(1-$D$572))*$D827),0)*W$568","v":0},{"$f":"IF(X$570>=$C827,MIN(-(SUM($F827:W827)-$E827),($E827*(1-$D$572))*$D827),0)*X$568","v":0},{"$f":"IF(Y$570>=$C827,MIN(-(SUM($F827:X827)-$E827),($E827*(1-$D$572))*$D827),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C827,MIN(-(SUM($F827:Y827)-$E827),($E827*(1-$D$572))*$D827),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C827,MIN(-(SUM($F827:Z827)-$E827),($E827*(1-$D$572))*$D827),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C827,MIN(-(SUM($F827:AA827)-$E827),($E827*(1-$D$572))*$D827),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C827,MIN(-(SUM($F827:AB827)-$E827),($E827*(1-$D$572))*$D827),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C827,MIN(-(SUM($F827:AC827)-$E827),($E827*(1-$D$572))*$D827),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C827,MIN(-(SUM($F827:AD827)-$E827),($E827*(1-$D$572))*$D827),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C827,MIN(-(SUM($F827:AE827)-$E827),($E827*(1-$D$572))*$D827),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C827,MIN(-(SUM($F827:AF827)-$E827),($E827*(1-$D$572))*$D827),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C827,MIN(-(SUM($F827:AG827)-$E827),($E827*(1-$D$572))*$D827),0)*AH$568","v":0.69983999999999991},{"$f":"IF(AI$570>=$C827,MIN(-(SUM($F827:AH827)-$E827),($E827*(1-$D$572))*$D827),0)*AI$568","v":0.69983999999999991},{"$f":"IF(AJ$570>=$C827,MIN(-(SUM($F827:AI827)-$E827),($E827*(1-$D$572))*$D827),0)*AJ$568","v":0.69983999999999991},{"$f":"IF(AK$570>=$C827,MIN(-(SUM($F827:AJ827)-$E827),($E827*(1-$D$572))*$D827),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C827,MIN(-(SUM($F827:AK827)-$E827),($E827*(1-$D$572))*$D827),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C827,MIN(-(SUM($F827:AL827)-$E827),($E827*(1-$D$572))*$D827),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C827,MIN(-(SUM($F827:AM827)-$E827),($E827*(1-$D$572))*$D827),0)*AN$568","v":0}]
[null,null,29,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E828*D797","v":0},{"$f":"IF(G$570>=$C828,MIN(-(SUM(F828:$F828)-$E828),($E828*(1-$D$572))*$D828),0)*G$568","v":0},{"$f":"IF(H$570>=$C828,MIN(-(SUM($F828:G828)-$E828),($E828*(1-$D$572))*$D828),0)*H$568","v":0},{"$f":"IF(I$570>=$C828,MIN(-(SUM($F828:H828)-$E828),($E828*(1-$D$572))*$D828),0)*I$568","v":0},{"$f":"IF(J$570>=$C828,MIN(-(SUM($F828:I828)-$E828),($E828*(1-$D$572))*$D828),0)*J$568","v":0},{"$f":"IF(K$570>=$C828,MIN(-(SUM($F828:J828)-$E828),($E828*(1-$D$572))*$D828),0)*K$568","v":0},{"$f":"IF(L$570>=$C828,MIN(-(SUM($F828:K828)-$E828),($E828*(1-$D$572))*$D828),0)*L$568","v":0},{"$f":"IF(M$570>=$C828,MIN(-(SUM($F828:L828)-$E828),($E828*(1-$D$572))*$D828),0)*M$568","v":0},{"$f":"IF(N$570>=$C828,MIN(-(SUM($F828:M828)-$E828),($E828*(1-$D$572))*$D828),0)*N$568","v":0},{"$f":"IF(O$570>=$C828,MIN(-(SUM($F828:N828)-$E828),($E828*(1-$D$572))*$D828),0)*O$568","v":0},{"$f":"IF(P$570>=$C828,MIN(-(SUM($F828:O828)-$E828),($E828*(1-$D$572))*$D828),0)*P$568","v":0},{"$f":"IF(Q$570>=$C828,MIN(-(SUM($F828:P828)-$E828),($E828*(1-$D$572))*$D828),0)*Q$568","v":0},{"$f":"IF(R$570>=$C828,MIN(-(SUM($F828:Q828)-$E828),($E828*(1-$D$572))*$D828),0)*R$568","v":0},{"$f":"IF(S$570>=$C828,MIN(-(SUM($F828:R828)-$E828),($E828*(1-$D$572))*$D828),0)*S$568","v":0},{"$f":"IF(T$570>=$C828,MIN(-(SUM($F828:S828)-$E828),($E828*(1-$D$572))*$D828),0)*T$568","v":0},{"$f":"IF(U$570>=$C828,MIN(-(SUM($F828:T828)-$E828),($E828*(1-$D$572))*$D828),0)*U$568","v":0},{"$f":"IF(V$570>=$C828,MIN(-(SUM($F828:U828)-$E828),($E828*(1-$D$572))*$D828),0)*V$568","v":0},{"$f":"IF(W$570>=$C828,MIN(-(SUM($F828:V828)-$E828),($E828*(1-$D$572))*$D828),0)*W$568","v":0},{"$f":"IF(X$570>=$C828,MIN(-(SUM($F828:W828)-$E828),($E828*(1-$D$572))*$D828),0)*X$568","v":0},{"$f":"IF(Y$570>=$C828,MIN(-(SUM($F828:X828)-$E828),($E828*(1-$D$572))*$D828),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C828,MIN(-(SUM($F828:Y828)-$E828),($E828*(1-$D$572))*$D828),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C828,MIN(-(SUM($F828:Z828)-$E828),($E828*(1-$D$572))*$D828),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C828,MIN(-(SUM($F828:AA828)-$E828),($E828*(1-$D$572))*$D828),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C828,MIN(-(SUM($F828:AB828)-$E828),($E828*(1-$D$572))*$D828),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C828,MIN(-(SUM($F828:AC828)-$E828),($E828*(1-$D$572))*$D828),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C828,MIN(-(SUM($F828:AD828)-$E828),($E828*(1-$D$572))*$D828),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C828,MIN(-(SUM($F828:AE828)-$E828),($E828*(1-$D$572))*$D828),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C828,MIN(-(SUM($F828:AF828)-$E828),($E828*(1-$D$572))*$D828),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C828,MIN(-(SUM($F828:AG828)-$E828),($E828*(1-$D$572))*$D828),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C828,MIN(-(SUM($F828:AH828)-$E828),($E828*(1-$D$572))*$D828),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C828,MIN(-(SUM($F828:AI828)-$E828),($E828*(1-$D$572))*$D828),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C828,MIN(-(SUM($F828:AJ828)-$E828),($E828*(1-$D$572))*$D828),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C828,MIN(-(SUM($F828:AK828)-$E828),($E828*(1-$D$572))*$D828),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C828,MIN(-(SUM($F828:AL828)-$E828),($E828*(1-$D$572))*$D828),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C828,MIN(-(SUM($F828:AM828)-$E828),($E828*(1-$D$572))*$D828),0)*AN$568","v":0}]
[null,null,30,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E829*D797","v":0},{"$f":"IF(G$570>=$C829,MIN(-(SUM(F829:$F829)-$E829),($E829*(1-$D$572))*$D829),0)*G$568","v":0},{"$f":"IF(H$570>=$C829,MIN(-(SUM($F829:G829)-$E829),($E829*(1-$D$572))*$D829),0)*H$568","v":0},{"$f":"IF(I$570>=$C829,MIN(-(SUM($F829:H829)-$E829),($E829*(1-$D$572))*$D829),0)*I$568","v":0},{"$f":"IF(J$570>=$C829,MIN(-(SUM($F829:I829)-$E829),($E829*(1-$D$572))*$D829),0)*J$568","v":0},{"$f":"IF(K$570>=$C829,MIN(-(SUM($F829:J829)-$E829),($E829*(1-$D$572))*$D829),0)*K$568","v":0},{"$f":"IF(L$570>=$C829,MIN(-(SUM($F829:K829)-$E829),($E829*(1-$D$572))*$D829),0)*L$568","v":0},{"$f":"IF(M$570>=$C829,MIN(-(SUM($F829:L829)-$E829),($E829*(1-$D$572))*$D829),0)*M$568","v":0},{"$f":"IF(N$570>=$C829,MIN(-(SUM($F829:M829)-$E829),($E829*(1-$D$572))*$D829),0)*N$568","v":0},{"$f":"IF(O$570>=$C829,MIN(-(SUM($F829:N829)-$E829),($E829*(1-$D$572))*$D829),0)*O$568","v":0},{"$f":"IF(P$570>=$C829,MIN(-(SUM($F829:O829)-$E829),($E829*(1-$D$572))*$D829),0)*P$568","v":0},{"$f":"IF(Q$570>=$C829,MIN(-(SUM($F829:P829)-$E829),($E829*(1-$D$572))*$D829),0)*Q$568","v":0},{"$f":"IF(R$570>=$C829,MIN(-(SUM($F829:Q829)-$E829),($E829*(1-$D$572))*$D829),0)*R$568","v":0},{"$f":"IF(S$570>=$C829,MIN(-(SUM($F829:R829)-$E829),($E829*(1-$D$572))*$D829),0)*S$568","v":0},{"$f":"IF(T$570>=$C829,MIN(-(SUM($F829:S829)-$E829),($E829*(1-$D$572))*$D829),0)*T$568","v":0},{"$f":"IF(U$570>=$C829,MIN(-(SUM($F829:T829)-$E829),($E829*(1-$D$572))*$D829),0)*U$568","v":0},{"$f":"IF(V$570>=$C829,MIN(-(SUM($F829:U829)-$E829),($E829*(1-$D$572))*$D829),0)*V$568","v":0},{"$f":"IF(W$570>=$C829,MIN(-(SUM($F829:V829)-$E829),($E829*(1-$D$572))*$D829),0)*W$568","v":0},{"$f":"IF(X$570>=$C829,MIN(-(SUM($F829:W829)-$E829),($E829*(1-$D$572))*$D829),0)*X$568","v":0},{"$f":"IF(Y$570>=$C829,MIN(-(SUM($F829:X829)-$E829),($E829*(1-$D$572))*$D829),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C829,MIN(-(SUM($F829:Y829)-$E829),($E829*(1-$D$572))*$D829),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C829,MIN(-(SUM($F829:Z829)-$E829),($E829*(1-$D$572))*$D829),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C829,MIN(-(SUM($F829:AA829)-$E829),($E829*(1-$D$572))*$D829),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C829,MIN(-(SUM($F829:AB829)-$E829),($E829*(1-$D$572))*$D829),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C829,MIN(-(SUM($F829:AC829)-$E829),($E829*(1-$D$572))*$D829),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C829,MIN(-(SUM($F829:AD829)-$E829),($E829*(1-$D$572))*$D829),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C829,MIN(-(SUM($F829:AE829)-$E829),($E829*(1-$D$572))*$D829),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C829,MIN(-(SUM($F829:AF829)-$E829),($E829*(1-$D$572))*$D829),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C829,MIN(-(SUM($F829:AG829)-$E829),($E829*(1-$D$572))*$D829),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C829,MIN(-(SUM($F829:AH829)-$E829),($E829*(1-$D$572))*$D829),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C829,MIN(-(SUM($F829:AI829)-$E829),($E829*(1-$D$572))*$D829),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C829,MIN(-(SUM($F829:AJ829)-$E829),($E829*(1-$D$572))*$D829),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C829,MIN(-(SUM($F829:AK829)-$E829),($E829*(1-$D$572))*$D829),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C829,MIN(-(SUM($F829:AL829)-$E829),($E829*(1-$D$572))*$D829),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C829,MIN(-(SUM($F829:AM829)-$E829),($E829*(1-$D$572))*$D829),0)*AN$568","v":0}]
[null,null,31,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E830*D797","v":0},{"$f":"IF(G$570>=$C830,MIN(-(SUM(F830:$F830)-$E830),($E830*(1-$D$572))*$D830),0)*G$568","v":0},{"$f":"IF(H$570>=$C830,MIN(-(SUM($F830:G830)-$E830),($E830*(1-$D$572))*$D830),0)*H$568","v":0},{"$f":"IF(I$570>=$C830,MIN(-(SUM($F830:H830)-$E830),($E830*(1-$D$572))*$D830),0)*I$568","v":0},{"$f":"IF(J$570>=$C830,MIN(-(SUM($F830:I830)-$E830),($E830*(1-$D$572))*$D830),0)*J$568","v":0},{"$f":"IF(K$570>=$C830,MIN(-(SUM($F830:J830)-$E830),($E830*(1-$D$572))*$D830),0)*K$568","v":0},{"$f":"IF(L$570>=$C830,MIN(-(SUM($F830:K830)-$E830),($E830*(1-$D$572))*$D830),0)*L$568","v":0},{"$f":"IF(M$570>=$C830,MIN(-(SUM($F830:L830)-$E830),($E830*(1-$D$572))*$D830),0)*M$568","v":0},{"$f":"IF(N$570>=$C830,MIN(-(SUM($F830:M830)-$E830),($E830*(1-$D$572))*$D830),0)*N$568","v":0},{"$f":"IF(O$570>=$C830,MIN(-(SUM($F830:N830)-$E830),($E830*(1-$D$572))*$D830),0)*O$568","v":0},{"$f":"IF(P$570>=$C830,MIN(-(SUM($F830:O830)-$E830),($E830*(1-$D$572))*$D830),0)*P$568","v":0},{"$f":"IF(Q$570>=$C830,MIN(-(SUM($F830:P830)-$E830),($E830*(1-$D$572))*$D830),0)*Q$568","v":0},{"$f":"IF(R$570>=$C830,MIN(-(SUM($F830:Q830)-$E830),($E830*(1-$D$572))*$D830),0)*R$568","v":0},{"$f":"IF(S$570>=$C830,MIN(-(SUM($F830:R830)-$E830),($E830*(1-$D$572))*$D830),0)*S$568","v":0},{"$f":"IF(T$570>=$C830,MIN(-(SUM($F830:S830)-$E830),($E830*(1-$D$572))*$D830),0)*T$568","v":0},{"$f":"IF(U$570>=$C830,MIN(-(SUM($F830:T830)-$E830),($E830*(1-$D$572))*$D830),0)*U$568","v":0},{"$f":"IF(V$570>=$C830,MIN(-(SUM($F830:U830)-$E830),($E830*(1-$D$572))*$D830),0)*V$568","v":0},{"$f":"IF(W$570>=$C830,MIN(-(SUM($F830:V830)-$E830),($E830*(1-$D$572))*$D830),0)*W$568","v":0},{"$f":"IF(X$570>=$C830,MIN(-(SUM($F830:W830)-$E830),($E830*(1-$D$572))*$D830),0)*X$568","v":0},{"$f":"IF(Y$570>=$C830,MIN(-(SUM($F830:X830)-$E830),($E830*(1-$D$572))*$D830),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C830,MIN(-(SUM($F830:Y830)-$E830),($E830*(1-$D$572))*$D830),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C830,MIN(-(SUM($F830:Z830)-$E830),($E830*(1-$D$572))*$D830),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C830,MIN(-(SUM($F830:AA830)-$E830),($E830*(1-$D$572))*$D830),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C830,MIN(-(SUM($F830:AB830)-$E830),($E830*(1-$D$572))*$D830),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C830,MIN(-(SUM($F830:AC830)-$E830),($E830*(1-$D$572))*$D830),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C830,MIN(-(SUM($F830:AD830)-$E830),($E830*(1-$D$572))*$D830),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C830,MIN(-(SUM($F830:AE830)-$E830),($E830*(1-$D$572))*$D830),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C830,MIN(-(SUM($F830:AF830)-$E830),($E830*(1-$D$572))*$D830),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C830,MIN(-(SUM($F830:AG830)-$E830),($E830*(1-$D$572))*$D830),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C830,MIN(-(SUM($F830:AH830)-$E830),($E830*(1-$D$572))*$D830),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C830,MIN(-(SUM($F830:AI830)-$E830),($E830*(1-$D$572))*$D830),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C830,MIN(-(SUM($F830:AJ830)-$E830),($E830*(1-$D$572))*$D830),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C830,MIN(-(SUM($F830:AK830)-$E830),($E830*(1-$D$572))*$D830),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C830,MIN(-(SUM($F830:AL830)-$E830),($E830*(1-$D$572))*$D830),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C830,MIN(-(SUM($F830:AM830)-$E830),($E830*(1-$D$572))*$D830),0)*AN$568","v":0}]
[null,null,32,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E831*D797","v":0},{"$f":"IF(G$570>=$C831,MIN(-(SUM(F831:$F831)-$E831),($E831*(1-$D$572))*$D831),0)*G$568","v":0},{"$f":"IF(H$570>=$C831,MIN(-(SUM($F831:G831)-$E831),($E831*(1-$D$572))*$D831),0)*H$568","v":0},{"$f":"IF(I$570>=$C831,MIN(-(SUM($F831:H831)-$E831),($E831*(1-$D$572))*$D831),0)*I$568","v":0},{"$f":"IF(J$570>=$C831,MIN(-(SUM($F831:I831)-$E831),($E831*(1-$D$572))*$D831),0)*J$568","v":0},{"$f":"IF(K$570>=$C831,MIN(-(SUM($F831:J831)-$E831),($E831*(1-$D$572))*$D831),0)*K$568","v":0},{"$f":"IF(L$570>=$C831,MIN(-(SUM($F831:K831)-$E831),($E831*(1-$D$572))*$D831),0)*L$568","v":0},{"$f":"IF(M$570>=$C831,MIN(-(SUM($F831:L831)-$E831),($E831*(1-$D$572))*$D831),0)*M$568","v":0},{"$f":"IF(N$570>=$C831,MIN(-(SUM($F831:M831)-$E831),($E831*(1-$D$572))*$D831),0)*N$568","v":0},{"$f":"IF(O$570>=$C831,MIN(-(SUM($F831:N831)-$E831),($E831*(1-$D$572))*$D831),0)*O$568","v":0},{"$f":"IF(P$570>=$C831,MIN(-(SUM($F831:O831)-$E831),($E831*(1-$D$572))*$D831),0)*P$568","v":0},{"$f":"IF(Q$570>=$C831,MIN(-(SUM($F831:P831)-$E831),($E831*(1-$D$572))*$D831),0)*Q$568","v":0},{"$f":"IF(R$570>=$C831,MIN(-(SUM($F831:Q831)-$E831),($E831*(1-$D$572))*$D831),0)*R$568","v":0},{"$f":"IF(S$570>=$C831,MIN(-(SUM($F831:R831)-$E831),($E831*(1-$D$572))*$D831),0)*S$568","v":0},{"$f":"IF(T$570>=$C831,MIN(-(SUM($F831:S831)-$E831),($E831*(1-$D$572))*$D831),0)*T$568","v":0},{"$f":"IF(U$570>=$C831,MIN(-(SUM($F831:T831)-$E831),($E831*(1-$D$572))*$D831),0)*U$568","v":0},{"$f":"IF(V$570>=$C831,MIN(-(SUM($F831:U831)-$E831),($E831*(1-$D$572))*$D831),0)*V$568","v":0},{"$f":"IF(W$570>=$C831,MIN(-(SUM($F831:V831)-$E831),($E831*(1-$D$572))*$D831),0)*W$568","v":0},{"$f":"IF(X$570>=$C831,MIN(-(SUM($F831:W831)-$E831),($E831*(1-$D$572))*$D831),0)*X$568","v":0},{"$f":"IF(Y$570>=$C831,MIN(-(SUM($F831:X831)-$E831),($E831*(1-$D$572))*$D831),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C831,MIN(-(SUM($F831:Y831)-$E831),($E831*(1-$D$572))*$D831),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C831,MIN(-(SUM($F831:Z831)-$E831),($E831*(1-$D$572))*$D831),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C831,MIN(-(SUM($F831:AA831)-$E831),($E831*(1-$D$572))*$D831),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C831,MIN(-(SUM($F831:AB831)-$E831),($E831*(1-$D$572))*$D831),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C831,MIN(-(SUM($F831:AC831)-$E831),($E831*(1-$D$572))*$D831),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C831,MIN(-(SUM($F831:AD831)-$E831),($E831*(1-$D$572))*$D831),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C831,MIN(-(SUM($F831:AE831)-$E831),($E831*(1-$D$572))*$D831),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C831,MIN(-(SUM($F831:AF831)-$E831),($E831*(1-$D$572))*$D831),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C831,MIN(-(SUM($F831:AG831)-$E831),($E831*(1-$D$572))*$D831),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C831,MIN(-(SUM($F831:AH831)-$E831),($E831*(1-$D$572))*$D831),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C831,MIN(-(SUM($F831:AI831)-$E831),($E831*(1-$D$572))*$D831),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C831,MIN(-(SUM($F831:AJ831)-$E831),($E831*(1-$D$572))*$D831),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C831,MIN(-(SUM($F831:AK831)-$E831),($E831*(1-$D$572))*$D831),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C831,MIN(-(SUM($F831:AL831)-$E831),($E831*(1-$D$572))*$D831),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C831,MIN(-(SUM($F831:AM831)-$E831),($E831*(1-$D$572))*$D831),0)*AN$568","v":0}]
[null,null,33,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E832*D797","v":0},{"$f":"IF(G$570>=$C832,MIN(-(SUM(F832:$F832)-$E832),($E832*(1-$D$572))*$D832),0)*G$568","v":0},{"$f":"IF(H$570>=$C832,MIN(-(SUM($F832:G832)-$E832),($E832*(1-$D$572))*$D832),0)*H$568","v":0},{"$f":"IF(I$570>=$C832,MIN(-(SUM($F832:H832)-$E832),($E832*(1-$D$572))*$D832),0)*I$568","v":0},{"$f":"IF(J$570>=$C832,MIN(-(SUM($F832:I832)-$E832),($E832*(1-$D$572))*$D832),0)*J$568","v":0},{"$f":"IF(K$570>=$C832,MIN(-(SUM($F832:J832)-$E832),($E832*(1-$D$572))*$D832),0)*K$568","v":0},{"$f":"IF(L$570>=$C832,MIN(-(SUM($F832:K832)-$E832),($E832*(1-$D$572))*$D832),0)*L$568","v":0},{"$f":"IF(M$570>=$C832,MIN(-(SUM($F832:L832)-$E832),($E832*(1-$D$572))*$D832),0)*M$568","v":0},{"$f":"IF(N$570>=$C832,MIN(-(SUM($F832:M832)-$E832),($E832*(1-$D$572))*$D832),0)*N$568","v":0},{"$f":"IF(O$570>=$C832,MIN(-(SUM($F832:N832)-$E832),($E832*(1-$D$572))*$D832),0)*O$568","v":0},{"$f":"IF(P$570>=$C832,MIN(-(SUM($F832:O832)-$E832),($E832*(1-$D$572))*$D832),0)*P$568","v":0},{"$f":"IF(Q$570>=$C832,MIN(-(SUM($F832:P832)-$E832),($E832*(1-$D$572))*$D832),0)*Q$568","v":0},{"$f":"IF(R$570>=$C832,MIN(-(SUM($F832:Q832)-$E832),($E832*(1-$D$572))*$D832),0)*R$568","v":0},{"$f":"IF(S$570>=$C832,MIN(-(SUM($F832:R832)-$E832),($E832*(1-$D$572))*$D832),0)*S$568","v":0},{"$f":"IF(T$570>=$C832,MIN(-(SUM($F832:S832)-$E832),($E832*(1-$D$572))*$D832),0)*T$568","v":0},{"$f":"IF(U$570>=$C832,MIN(-(SUM($F832:T832)-$E832),($E832*(1-$D$572))*$D832),0)*U$568","v":0},{"$f":"IF(V$570>=$C832,MIN(-(SUM($F832:U832)-$E832),($E832*(1-$D$572))*$D832),0)*V$568","v":0},{"$f":"IF(W$570>=$C832,MIN(-(SUM($F832:V832)-$E832),($E832*(1-$D$572))*$D832),0)*W$568","v":0},{"$f":"IF(X$570>=$C832,MIN(-(SUM($F832:W832)-$E832),($E832*(1-$D$572))*$D832),0)*X$568","v":0},{"$f":"IF(Y$570>=$C832,MIN(-(SUM($F832:X832)-$E832),($E832*(1-$D$572))*$D832),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C832,MIN(-(SUM($F832:Y832)-$E832),($E832*(1-$D$572))*$D832),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C832,MIN(-(SUM($F832:Z832)-$E832),($E832*(1-$D$572))*$D832),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C832,MIN(-(SUM($F832:AA832)-$E832),($E832*(1-$D$572))*$D832),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C832,MIN(-(SUM($F832:AB832)-$E832),($E832*(1-$D$572))*$D832),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C832,MIN(-(SUM($F832:AC832)-$E832),($E832*(1-$D$572))*$D832),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C832,MIN(-(SUM($F832:AD832)-$E832),($E832*(1-$D$572))*$D832),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C832,MIN(-(SUM($F832:AE832)-$E832),($E832*(1-$D$572))*$D832),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C832,MIN(-(SUM($F832:AF832)-$E832),($E832*(1-$D$572))*$D832),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C832,MIN(-(SUM($F832:AG832)-$E832),($E832*(1-$D$572))*$D832),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C832,MIN(-(SUM($F832:AH832)-$E832),($E832*(1-$D$572))*$D832),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C832,MIN(-(SUM($F832:AI832)-$E832),($E832*(1-$D$572))*$D832),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C832,MIN(-(SUM($F832:AJ832)-$E832),($E832*(1-$D$572))*$D832),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C832,MIN(-(SUM($F832:AK832)-$E832),($E832*(1-$D$572))*$D832),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C832,MIN(-(SUM($F832:AL832)-$E832),($E832*(1-$D$572))*$D832),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C832,MIN(-(SUM($F832:AM832)-$E832),($E832*(1-$D$572))*$D832),0)*AN$568","v":0}]
[null,null,34,{"$f":"Inputs!$D$265","v":0.04},0,{"$f":"E833*D797","v":0},{"$f":"IF(G$570>=$C833,MIN(-(SUM(F833:$F833)-$E833),($E833*(1-$D$572))*$D833),0)*G$568","v":0},{"$f":"IF(H$570>=$C833,MIN(-(SUM($F833:G833)-$E833),($E833*(1-$D$572))*$D833),0)*H$568","v":0},{"$f":"IF(I$570>=$C833,MIN(-(SUM($F833:H833)-$E833),($E833*(1-$D$572))*$D833),0)*I$568","v":0},{"$f":"IF(J$570>=$C833,MIN(-(SUM($F833:I833)-$E833),($E833*(1-$D$572))*$D833),0)*J$568","v":0},{"$f":"IF(K$570>=$C833,MIN(-(SUM($F833:J833)-$E833),($E833*(1-$D$572))*$D833),0)*K$568","v":0},{"$f":"IF(L$570>=$C833,MIN(-(SUM($F833:K833)-$E833),($E833*(1-$D$572))*$D833),0)*L$568","v":0},{"$f":"IF(M$570>=$C833,MIN(-(SUM($F833:L833)-$E833),($E833*(1-$D$572))*$D833),0)*M$568","v":0},{"$f":"IF(N$570>=$C833,MIN(-(SUM($F833:M833)-$E833),($E833*(1-$D$572))*$D833),0)*N$568","v":0},{"$f":"IF(O$570>=$C833,MIN(-(SUM($F833:N833)-$E833),($E833*(1-$D$572))*$D833),0)*O$568","v":0},{"$f":"IF(P$570>=$C833,MIN(-(SUM($F833:O833)-$E833),($E833*(1-$D$572))*$D833),0)*P$568","v":0},{"$f":"IF(Q$570>=$C833,MIN(-(SUM($F833:P833)-$E833),($E833*(1-$D$572))*$D833),0)*Q$568","v":0},{"$f":"IF(R$570>=$C833,MIN(-(SUM($F833:Q833)-$E833),($E833*(1-$D$572))*$D833),0)*R$568","v":0},{"$f":"IF(S$570>=$C833,MIN(-(SUM($F833:R833)-$E833),($E833*(1-$D$572))*$D833),0)*S$568","v":0},{"$f":"IF(T$570>=$C833,MIN(-(SUM($F833:S833)-$E833),($E833*(1-$D$572))*$D833),0)*T$568","v":0},{"$f":"IF(U$570>=$C833,MIN(-(SUM($F833:T833)-$E833),($E833*(1-$D$572))*$D833),0)*U$568","v":0},{"$f":"IF(V$570>=$C833,MIN(-(SUM($F833:U833)-$E833),($E833*(1-$D$572))*$D833),0)*V$568","v":0},{"$f":"IF(W$570>=$C833,MIN(-(SUM($F833:V833)-$E833),($E833*(1-$D$572))*$D833),0)*W$568","v":0},{"$f":"IF(X$570>=$C833,MIN(-(SUM($F833:W833)-$E833),($E833*(1-$D$572))*$D833),0)*X$568","v":0},{"$f":"IF(Y$570>=$C833,MIN(-(SUM($F833:X833)-$E833),($E833*(1-$D$572))*$D833),0)*Y$568","v":0},{"$f":"IF(Z$570>=$C833,MIN(-(SUM($F833:Y833)-$E833),($E833*(1-$D$572))*$D833),0)*Z$568","v":0},{"$f":"IF(AA$570>=$C833,MIN(-(SUM($F833:Z833)-$E833),($E833*(1-$D$572))*$D833),0)*AA$568","v":0},{"$f":"IF(AB$570>=$C833,MIN(-(SUM($F833:AA833)-$E833),($E833*(1-$D$572))*$D833),0)*AB$568","v":0},{"$f":"IF(AC$570>=$C833,MIN(-(SUM($F833:AB833)-$E833),($E833*(1-$D$572))*$D833),0)*AC$568","v":0},{"$f":"IF(AD$570>=$C833,MIN(-(SUM($F833:AC833)-$E833),($E833*(1-$D$572))*$D833),0)*AD$568","v":0},{"$f":"IF(AE$570>=$C833,MIN(-(SUM($F833:AD833)-$E833),($E833*(1-$D$572))*$D833),0)*AE$568","v":0},{"$f":"IF(AF$570>=$C833,MIN(-(SUM($F833:AE833)-$E833),($E833*(1-$D$572))*$D833),0)*AF$568","v":0},{"$f":"IF(AG$570>=$C833,MIN(-(SUM($F833:AF833)-$E833),($E833*(1-$D$572))*$D833),0)*AG$568","v":0},{"$f":"IF(AH$570>=$C833,MIN(-(SUM($F833:AG833)-$E833),($E833*(1-$D$572))*$D833),0)*AH$568","v":0},{"$f":"IF(AI$570>=$C833,MIN(-(SUM($F833:AH833)-$E833),($E833*(1-$D$572))*$D833),0)*AI$568","v":0},{"$f":"IF(AJ$570>=$C833,MIN(-(SUM($F833:AI833)-$E833),($E833*(1-$D$572))*$D833),0)*AJ$568","v":0},{"$f":"IF(AK$570>=$C833,MIN(-(SUM($F833:AJ833)-$E833),($E833*(1-$D$572))*$D833),0)*AK$568","v":0},{"$f":"IF(AL$570>=$C833,MIN(-(SUM($F833:AK833)-$E833),($E833*(1-$D$572))*$D833),0)*AL$568","v":0},{"$f":"IF(AM$570>=$C833,MIN(-(SUM($F833:AL833)-$E833),($E833*(1-$D$572))*$D833),0)*AM$568","v":0},{"$f":"IF(AN$570>=$C833,MIN(-(SUM($F833:AM833)-$E833),($E833*(1-$D$572))*$D833),0)*AN$568","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G800:G833)","v":3.8118216},{"$f":"SUM(H800:H833)","v":10.713781600000001},{"$f":"SUM(I800:I833)","v":10.713781600000001},{"$f":"SUM(J800:J833)","v":11.393301600000001},{"$f":"SUM(K800:K833)","v":11.393301600000001},{"$f":"SUM(L800:L833)","v":13.515562800000001},{"$f":"SUM(M800:M833)","v":14.195082800000002},{"$f":"SUM(N800:N833)","v":14.195082800000002},{"$f":"SUM(O800:O833)","v":14.195082800000002},{"$f":"SUM(P800:P833)","v":14.874602800000002},{"$f":"SUM(Q800:Q833)","v":18.006904400000003},{"$f":"SUM(R800:R833)","v":18.006904400000003},{"$f":"SUM(S800:S833)","v":18.686424400000003},{"$f":"SUM(T800:T833)","v":18.686424400000003},{"$f":"SUM(U800:U833)","v":18.686424400000003},{"$f":"SUM(V800:V833)","v":21.488205600000004},{"$f":"SUM(W800:W833)","v":21.488205600000004},{"$f":"SUM(X800:X833)","v":21.488205600000004},{"$f":"SUM(Y800:Y833)","v":22.188045600000002},{"$f":"SUM(Z800:Z833)","v":22.188045600000002},{"$f":"SUM(AA800:AA833)","v":25.320347200000004},{"$f":"SUM(AB800:AB833)","v":26.020187200000002},{"$f":"SUM(AC800:AC833)","v":26.020187200000002},{"$f":"SUM(AD800:AD833)","v":26.020187200000002},{"$f":"SUM(AE800:AE833)","v":26.720027199999972},{"$f":"SUM(AF800:AF833)","v":25.030466799999971},{"$f":"SUM(AG800:AG833)","v":18.1285068},{"$f":"SUM(AH800:AH833)","v":18.828346799999998},{"$f":"SUM(AI800:AI833)","v":18.148826799999998},{"$f":"SUM(AJ800:AJ833)","v":18.148826799999998},{"$f":"SUM(AK800:AK833)","v":0},{"$f":"SUM(AL800:AL833)","v":0},{"$f":"SUM(AM800:AM833)","v":0},{"$f":"SUM(AN800:AN833)","v":0}]
[]
[]
[null,null,"Adicionais"]
[]
[null,null,"Imobilizado"]
[]
[null,null,"Imobilizado Adicionais divisível (b/f)",null,"$ 000s",null,{"$f":"F844","v":0},900,800,700,600,500,400,300,200,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX de Adicionais",null,"$ 000s",{"$f":"SUM(G842:AN842)","v":1000},{"$f":"G440","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G843:AN843)","v":-1000},{"$f":"-G889","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Imobilizado Adicionais divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G841:G843)","v":900},800,700,600,500,400,300,200,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Despesas de Depreciação & Write-offs"]
[]
[null,null,{"$f":"Flags!C$72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E$72","v":"Flag"},{"$f":"Flags!F$72","v":30},{"$f":"Flags!G$72","v":1},{"$f":"Flags!H$72","v":1},{"$f":"Flags!I$72","v":1},{"$f":"Flags!J$72","v":1},{"$f":"Flags!K$72","v":1},{"$f":"Flags!L$72","v":1},{"$f":"Flags!M$72","v":1},{"$f":"Flags!N$72","v":1},{"$f":"Flags!O$72","v":1},{"$f":"Flags!P$72","v":1},{"$f":"Flags!Q$72","v":1},{"$f":"Flags!R$72","v":1},{"$f":"Flags!S$72","v":1},{"$f":"Flags!T$72","v":1},{"$f":"Flags!U$72","v":1},{"$f":"Flags!V$72","v":1},{"$f":"Flags!W$72","v":1},{"$f":"Flags!X$72","v":1},{"$f":"Flags!Y$72","v":1},{"$f":"Flags!Z$72","v":1},{"$f":"Flags!AA$72","v":1},{"$f":"Flags!AB$72","v":1},{"$f":"Flags!AC$72","v":1},{"$f":"Flags!AD$72","v":1},{"$f":"Flags!AE$72","v":1},{"$f":"Flags!AF$72","v":1},{"$f":"Flags!AG$72","v":1},{"$f":"Flags!AH$72","v":1},{"$f":"Flags!AI$72","v":1},{"$f":"Flags!AJ$72","v":1},{"$f":"Flags!AK$72","v":0},{"$f":"Flags!AL$72","v":0},{"$f":"Flags!AM$72","v":0},{"$f":"Flags!AN$72","v":0}]
[]
[null,null,{"$f":"Flags!C$14","v":"Counter"},null,{"$f":"Flags!E$14","v":"Counter"},{"$f":"Flags!F$14","v":0},{"$f":"Flags!G$14","v":1},{"$f":"Flags!H$14","v":2},{"$f":"Flags!I$14","v":3},{"$f":"Flags!J$14","v":4},{"$f":"Flags!K$14","v":5},{"$f":"Flags!L$14","v":6},{"$f":"Flags!M$14","v":7},{"$f":"Flags!N$14","v":8},{"$f":"Flags!O$14","v":9},{"$f":"Flags!P$14","v":10},{"$f":"Flags!Q$14","v":11},{"$f":"Flags!R$14","v":12},{"$f":"Flags!S$14","v":13},{"$f":"Flags!T$14","v":14},{"$f":"Flags!U$14","v":15},{"$f":"Flags!V$14","v":16},{"$f":"Flags!W$14","v":17},{"$f":"Flags!X$14","v":18},{"$f":"Flags!Y$14","v":19},{"$f":"Flags!Z$14","v":20},{"$f":"Flags!AA$14","v":21},{"$f":"Flags!AB$14","v":22},{"$f":"Flags!AC$14","v":23},{"$f":"Flags!AD$14","v":24},{"$f":"Flags!AE$14","v":25},{"$f":"Flags!AF$14","v":26},{"$f":"Flags!AG$14","v":27},{"$f":"Flags!AH$14","v":28},{"$f":"Flags!AI$14","v":29},{"$f":"Flags!AJ$14","v":30},{"$f":"Flags!AK$14","v":31},{"$f":"Flags!AL$14","v":32},{"$f":"Flags!AM$14","v":33},{"$f":"Flags!AN$14","v":34}]
[]
[null,null,{"$f":"Inputs!$E$262","v":"Valor residual"},{"$f":"Inputs!E511","v":0}]
[]
[null,null,"Period Counter","Dep. Rate","CAPEX","Res."]
[null,null,{"$f":"TRANSPOSE(G850:AN850)","v":1},{"$f":"Inputs!$D$266","v":0.1},{"$f":"TRANSPOSE(G842:AN842)","v":1000},{"$f":"E855*D852","v":0},{"$f":"IF(G$625>=$C855,MIN(-(SUM(F855:$F855)-$E855),($E855*(1-$D$627))*$D855),0)*G$623","v":100},{"$f":"IF(H$625>=$C855,MIN(-(SUM($F855:G855)-$E855),($E855*(1-$D$627))*$D855),0)*H$623","v":100},{"$f":"IF(I$625>=$C855,MIN(-(SUM($F855:H855)-$E855),($E855*(1-$D$627))*$D855),0)*I$623","v":100},{"$f":"IF(J$625>=$C855,MIN(-(SUM($F855:I855)-$E855),($E855*(1-$D$627))*$D855),0)*J$623","v":100},{"$f":"IF(K$625>=$C855,MIN(-(SUM($F855:J855)-$E855),($E855*(1-$D$627))*$D855),0)*K$623","v":100},{"$f":"IF(L$625>=$C855,MIN(-(SUM($F855:K855)-$E855),($E855*(1-$D$627))*$D855),0)*L$623","v":100},{"$f":"IF(M$625>=$C855,MIN(-(SUM($F855:L855)-$E855),($E855*(1-$D$627))*$D855),0)*M$623","v":100},{"$f":"IF(N$625>=$C855,MIN(-(SUM($F855:M855)-$E855),($E855*(1-$D$627))*$D855),0)*N$623","v":100},{"$f":"IF(O$625>=$C855,MIN(-(SUM($F855:N855)-$E855),($E855*(1-$D$627))*$D855),0)*O$623","v":100},{"$f":"IF(P$625>=$C855,MIN(-(SUM($F855:O855)-$E855),($E855*(1-$D$627))*$D855),0)*P$623","v":100},{"$f":"IF(Q$625>=$C855,MIN(-(SUM($F855:P855)-$E855),($E855*(1-$D$627))*$D855),0)*Q$623","v":0},{"$f":"IF(R$625>=$C855,MIN(-(SUM($F855:Q855)-$E855),($E855*(1-$D$627))*$D855),0)*R$623","v":0},{"$f":"IF(S$625>=$C855,MIN(-(SUM($F855:R855)-$E855),($E855*(1-$D$627))*$D855),0)*S$623","v":0},{"$f":"IF(T$625>=$C855,MIN(-(SUM($F855:S855)-$E855),($E855*(1-$D$627))*$D855),0)*T$623","v":0},{"$f":"IF(U$625>=$C855,MIN(-(SUM($F855:T855)-$E855),($E855*(1-$D$627))*$D855),0)*U$623","v":0},{"$f":"IF(V$625>=$C855,MIN(-(SUM($F855:U855)-$E855),($E855*(1-$D$627))*$D855),0)*V$623","v":0},{"$f":"IF(W$625>=$C855,MIN(-(SUM($F855:V855)-$E855),($E855*(1-$D$627))*$D855),0)*W$623","v":0},{"$f":"IF(X$625>=$C855,MIN(-(SUM($F855:W855)-$E855),($E855*(1-$D$627))*$D855),0)*X$623","v":0},{"$f":"IF(Y$625>=$C855,MIN(-(SUM($F855:X855)-$E855),($E855*(1-$D$627))*$D855),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C855,MIN(-(SUM($F855:Y855)-$E855),($E855*(1-$D$627))*$D855),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C855,MIN(-(SUM($F855:Z855)-$E855),($E855*(1-$D$627))*$D855),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C855,MIN(-(SUM($F855:AA855)-$E855),($E855*(1-$D$627))*$D855),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C855,MIN(-(SUM($F855:AB855)-$E855),($E855*(1-$D$627))*$D855),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C855,MIN(-(SUM($F855:AC855)-$E855),($E855*(1-$D$627))*$D855),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C855,MIN(-(SUM($F855:AD855)-$E855),($E855*(1-$D$627))*$D855),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C855,MIN(-(SUM($F855:AE855)-$E855),($E855*(1-$D$627))*$D855),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C855,MIN(-(SUM($F855:AF855)-$E855),($E855*(1-$D$627))*$D855),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C855,MIN(-(SUM($F855:AG855)-$E855),($E855*(1-$D$627))*$D855),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C855,MIN(-(SUM($F855:AH855)-$E855),($E855*(1-$D$627))*$D855),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C855,MIN(-(SUM($F855:AI855)-$E855),($E855*(1-$D$627))*$D855),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C855,MIN(-(SUM($F855:AJ855)-$E855),($E855*(1-$D$627))*$D855),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C855,MIN(-(SUM($F855:AK855)-$E855),($E855*(1-$D$627))*$D855),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C855,MIN(-(SUM($F855:AL855)-$E855),($E855*(1-$D$627))*$D855),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C855,MIN(-(SUM($F855:AM855)-$E855),($E855*(1-$D$627))*$D855),0)*AN$623","v":0}]
[null,null,2,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E856*D852","v":0},{"$f":"IF(G$625>=$C856,MIN(-(SUM(F856:$F856)-$E856),($E856*(1-$D$627))*$D856),0)*G$623","v":0},{"$f":"IF(H$625>=$C856,MIN(-(SUM($F856:G856)-$E856),($E856*(1-$D$627))*$D856),0)*H$623","v":0},{"$f":"IF(I$625>=$C856,MIN(-(SUM($F856:H856)-$E856),($E856*(1-$D$627))*$D856),0)*I$623","v":0},{"$f":"IF(J$625>=$C856,MIN(-(SUM($F856:I856)-$E856),($E856*(1-$D$627))*$D856),0)*J$623","v":0},{"$f":"IF(K$625>=$C856,MIN(-(SUM($F856:J856)-$E856),($E856*(1-$D$627))*$D856),0)*K$623","v":0},{"$f":"IF(L$625>=$C856,MIN(-(SUM($F856:K856)-$E856),($E856*(1-$D$627))*$D856),0)*L$623","v":0},{"$f":"IF(M$625>=$C856,MIN(-(SUM($F856:L856)-$E856),($E856*(1-$D$627))*$D856),0)*M$623","v":0},{"$f":"IF(N$625>=$C856,MIN(-(SUM($F856:M856)-$E856),($E856*(1-$D$627))*$D856),0)*N$623","v":0},{"$f":"IF(O$625>=$C856,MIN(-(SUM($F856:N856)-$E856),($E856*(1-$D$627))*$D856),0)*O$623","v":0},{"$f":"IF(P$625>=$C856,MIN(-(SUM($F856:O856)-$E856),($E856*(1-$D$627))*$D856),0)*P$623","v":0},{"$f":"IF(Q$625>=$C856,MIN(-(SUM($F856:P856)-$E856),($E856*(1-$D$627))*$D856),0)*Q$623","v":0},{"$f":"IF(R$625>=$C856,MIN(-(SUM($F856:Q856)-$E856),($E856*(1-$D$627))*$D856),0)*R$623","v":0},{"$f":"IF(S$625>=$C856,MIN(-(SUM($F856:R856)-$E856),($E856*(1-$D$627))*$D856),0)*S$623","v":0},{"$f":"IF(T$625>=$C856,MIN(-(SUM($F856:S856)-$E856),($E856*(1-$D$627))*$D856),0)*T$623","v":0},{"$f":"IF(U$625>=$C856,MIN(-(SUM($F856:T856)-$E856),($E856*(1-$D$627))*$D856),0)*U$623","v":0},{"$f":"IF(V$625>=$C856,MIN(-(SUM($F856:U856)-$E856),($E856*(1-$D$627))*$D856),0)*V$623","v":0},{"$f":"IF(W$625>=$C856,MIN(-(SUM($F856:V856)-$E856),($E856*(1-$D$627))*$D856),0)*W$623","v":0},{"$f":"IF(X$625>=$C856,MIN(-(SUM($F856:W856)-$E856),($E856*(1-$D$627))*$D856),0)*X$623","v":0},{"$f":"IF(Y$625>=$C856,MIN(-(SUM($F856:X856)-$E856),($E856*(1-$D$627))*$D856),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C856,MIN(-(SUM($F856:Y856)-$E856),($E856*(1-$D$627))*$D856),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C856,MIN(-(SUM($F856:Z856)-$E856),($E856*(1-$D$627))*$D856),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C856,MIN(-(SUM($F856:AA856)-$E856),($E856*(1-$D$627))*$D856),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C856,MIN(-(SUM($F856:AB856)-$E856),($E856*(1-$D$627))*$D856),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C856,MIN(-(SUM($F856:AC856)-$E856),($E856*(1-$D$627))*$D856),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C856,MIN(-(SUM($F856:AD856)-$E856),($E856*(1-$D$627))*$D856),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C856,MIN(-(SUM($F856:AE856)-$E856),($E856*(1-$D$627))*$D856),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C856,MIN(-(SUM($F856:AF856)-$E856),($E856*(1-$D$627))*$D856),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C856,MIN(-(SUM($F856:AG856)-$E856),($E856*(1-$D$627))*$D856),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C856,MIN(-(SUM($F856:AH856)-$E856),($E856*(1-$D$627))*$D856),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C856,MIN(-(SUM($F856:AI856)-$E856),($E856*(1-$D$627))*$D856),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C856,MIN(-(SUM($F856:AJ856)-$E856),($E856*(1-$D$627))*$D856),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C856,MIN(-(SUM($F856:AK856)-$E856),($E856*(1-$D$627))*$D856),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C856,MIN(-(SUM($F856:AL856)-$E856),($E856*(1-$D$627))*$D856),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C856,MIN(-(SUM($F856:AM856)-$E856),($E856*(1-$D$627))*$D856),0)*AN$623","v":0}]
[null,null,3,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E857*D852","v":0},{"$f":"IF(G$625>=$C857,MIN(-(SUM(F857:$F857)-$E857),($E857*(1-$D$627))*$D857),0)*G$623","v":0},{"$f":"IF(H$625>=$C857,MIN(-(SUM($F857:G857)-$E857),($E857*(1-$D$627))*$D857),0)*H$623","v":0},{"$f":"IF(I$625>=$C857,MIN(-(SUM($F857:H857)-$E857),($E857*(1-$D$627))*$D857),0)*I$623","v":0},{"$f":"IF(J$625>=$C857,MIN(-(SUM($F857:I857)-$E857),($E857*(1-$D$627))*$D857),0)*J$623","v":0},{"$f":"IF(K$625>=$C857,MIN(-(SUM($F857:J857)-$E857),($E857*(1-$D$627))*$D857),0)*K$623","v":0},{"$f":"IF(L$625>=$C857,MIN(-(SUM($F857:K857)-$E857),($E857*(1-$D$627))*$D857),0)*L$623","v":0},{"$f":"IF(M$625>=$C857,MIN(-(SUM($F857:L857)-$E857),($E857*(1-$D$627))*$D857),0)*M$623","v":0},{"$f":"IF(N$625>=$C857,MIN(-(SUM($F857:M857)-$E857),($E857*(1-$D$627))*$D857),0)*N$623","v":0},{"$f":"IF(O$625>=$C857,MIN(-(SUM($F857:N857)-$E857),($E857*(1-$D$627))*$D857),0)*O$623","v":0},{"$f":"IF(P$625>=$C857,MIN(-(SUM($F857:O857)-$E857),($E857*(1-$D$627))*$D857),0)*P$623","v":0},{"$f":"IF(Q$625>=$C857,MIN(-(SUM($F857:P857)-$E857),($E857*(1-$D$627))*$D857),0)*Q$623","v":0},{"$f":"IF(R$625>=$C857,MIN(-(SUM($F857:Q857)-$E857),($E857*(1-$D$627))*$D857),0)*R$623","v":0},{"$f":"IF(S$625>=$C857,MIN(-(SUM($F857:R857)-$E857),($E857*(1-$D$627))*$D857),0)*S$623","v":0},{"$f":"IF(T$625>=$C857,MIN(-(SUM($F857:S857)-$E857),($E857*(1-$D$627))*$D857),0)*T$623","v":0},{"$f":"IF(U$625>=$C857,MIN(-(SUM($F857:T857)-$E857),($E857*(1-$D$627))*$D857),0)*U$623","v":0},{"$f":"IF(V$625>=$C857,MIN(-(SUM($F857:U857)-$E857),($E857*(1-$D$627))*$D857),0)*V$623","v":0},{"$f":"IF(W$625>=$C857,MIN(-(SUM($F857:V857)-$E857),($E857*(1-$D$627))*$D857),0)*W$623","v":0},{"$f":"IF(X$625>=$C857,MIN(-(SUM($F857:W857)-$E857),($E857*(1-$D$627))*$D857),0)*X$623","v":0},{"$f":"IF(Y$625>=$C857,MIN(-(SUM($F857:X857)-$E857),($E857*(1-$D$627))*$D857),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C857,MIN(-(SUM($F857:Y857)-$E857),($E857*(1-$D$627))*$D857),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C857,MIN(-(SUM($F857:Z857)-$E857),($E857*(1-$D$627))*$D857),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C857,MIN(-(SUM($F857:AA857)-$E857),($E857*(1-$D$627))*$D857),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C857,MIN(-(SUM($F857:AB857)-$E857),($E857*(1-$D$627))*$D857),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C857,MIN(-(SUM($F857:AC857)-$E857),($E857*(1-$D$627))*$D857),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C857,MIN(-(SUM($F857:AD857)-$E857),($E857*(1-$D$627))*$D857),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C857,MIN(-(SUM($F857:AE857)-$E857),($E857*(1-$D$627))*$D857),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C857,MIN(-(SUM($F857:AF857)-$E857),($E857*(1-$D$627))*$D857),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C857,MIN(-(SUM($F857:AG857)-$E857),($E857*(1-$D$627))*$D857),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C857,MIN(-(SUM($F857:AH857)-$E857),($E857*(1-$D$627))*$D857),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C857,MIN(-(SUM($F857:AI857)-$E857),($E857*(1-$D$627))*$D857),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C857,MIN(-(SUM($F857:AJ857)-$E857),($E857*(1-$D$627))*$D857),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C857,MIN(-(SUM($F857:AK857)-$E857),($E857*(1-$D$627))*$D857),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C857,MIN(-(SUM($F857:AL857)-$E857),($E857*(1-$D$627))*$D857),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C857,MIN(-(SUM($F857:AM857)-$E857),($E857*(1-$D$627))*$D857),0)*AN$623","v":0}]
[null,null,4,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E858*D852","v":0},{"$f":"IF(G$625>=$C858,MIN(-(SUM(F858:$F858)-$E858),($E858*(1-$D$627))*$D858),0)*G$623","v":0},{"$f":"IF(H$625>=$C858,MIN(-(SUM($F858:G858)-$E858),($E858*(1-$D$627))*$D858),0)*H$623","v":0},{"$f":"IF(I$625>=$C858,MIN(-(SUM($F858:H858)-$E858),($E858*(1-$D$627))*$D858),0)*I$623","v":0},{"$f":"IF(J$625>=$C858,MIN(-(SUM($F858:I858)-$E858),($E858*(1-$D$627))*$D858),0)*J$623","v":0},{"$f":"IF(K$625>=$C858,MIN(-(SUM($F858:J858)-$E858),($E858*(1-$D$627))*$D858),0)*K$623","v":0},{"$f":"IF(L$625>=$C858,MIN(-(SUM($F858:K858)-$E858),($E858*(1-$D$627))*$D858),0)*L$623","v":0},{"$f":"IF(M$625>=$C858,MIN(-(SUM($F858:L858)-$E858),($E858*(1-$D$627))*$D858),0)*M$623","v":0},{"$f":"IF(N$625>=$C858,MIN(-(SUM($F858:M858)-$E858),($E858*(1-$D$627))*$D858),0)*N$623","v":0},{"$f":"IF(O$625>=$C858,MIN(-(SUM($F858:N858)-$E858),($E858*(1-$D$627))*$D858),0)*O$623","v":0},{"$f":"IF(P$625>=$C858,MIN(-(SUM($F858:O858)-$E858),($E858*(1-$D$627))*$D858),0)*P$623","v":0},{"$f":"IF(Q$625>=$C858,MIN(-(SUM($F858:P858)-$E858),($E858*(1-$D$627))*$D858),0)*Q$623","v":0},{"$f":"IF(R$625>=$C858,MIN(-(SUM($F858:Q858)-$E858),($E858*(1-$D$627))*$D858),0)*R$623","v":0},{"$f":"IF(S$625>=$C858,MIN(-(SUM($F858:R858)-$E858),($E858*(1-$D$627))*$D858),0)*S$623","v":0},{"$f":"IF(T$625>=$C858,MIN(-(SUM($F858:S858)-$E858),($E858*(1-$D$627))*$D858),0)*T$623","v":0},{"$f":"IF(U$625>=$C858,MIN(-(SUM($F858:T858)-$E858),($E858*(1-$D$627))*$D858),0)*U$623","v":0},{"$f":"IF(V$625>=$C858,MIN(-(SUM($F858:U858)-$E858),($E858*(1-$D$627))*$D858),0)*V$623","v":0},{"$f":"IF(W$625>=$C858,MIN(-(SUM($F858:V858)-$E858),($E858*(1-$D$627))*$D858),0)*W$623","v":0},{"$f":"IF(X$625>=$C858,MIN(-(SUM($F858:W858)-$E858),($E858*(1-$D$627))*$D858),0)*X$623","v":0},{"$f":"IF(Y$625>=$C858,MIN(-(SUM($F858:X858)-$E858),($E858*(1-$D$627))*$D858),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C858,MIN(-(SUM($F858:Y858)-$E858),($E858*(1-$D$627))*$D858),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C858,MIN(-(SUM($F858:Z858)-$E858),($E858*(1-$D$627))*$D858),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C858,MIN(-(SUM($F858:AA858)-$E858),($E858*(1-$D$627))*$D858),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C858,MIN(-(SUM($F858:AB858)-$E858),($E858*(1-$D$627))*$D858),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C858,MIN(-(SUM($F858:AC858)-$E858),($E858*(1-$D$627))*$D858),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C858,MIN(-(SUM($F858:AD858)-$E858),($E858*(1-$D$627))*$D858),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C858,MIN(-(SUM($F858:AE858)-$E858),($E858*(1-$D$627))*$D858),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C858,MIN(-(SUM($F858:AF858)-$E858),($E858*(1-$D$627))*$D858),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C858,MIN(-(SUM($F858:AG858)-$E858),($E858*(1-$D$627))*$D858),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C858,MIN(-(SUM($F858:AH858)-$E858),($E858*(1-$D$627))*$D858),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C858,MIN(-(SUM($F858:AI858)-$E858),($E858*(1-$D$627))*$D858),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C858,MIN(-(SUM($F858:AJ858)-$E858),($E858*(1-$D$627))*$D858),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C858,MIN(-(SUM($F858:AK858)-$E858),($E858*(1-$D$627))*$D858),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C858,MIN(-(SUM($F858:AL858)-$E858),($E858*(1-$D$627))*$D858),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C858,MIN(-(SUM($F858:AM858)-$E858),($E858*(1-$D$627))*$D858),0)*AN$623","v":0}]
[null,null,5,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E859*D852","v":0},{"$f":"IF(G$625>=$C859,MIN(-(SUM(F859:$F859)-$E859),($E859*(1-$D$627))*$D859),0)*G$623","v":0},{"$f":"IF(H$625>=$C859,MIN(-(SUM($F859:G859)-$E859),($E859*(1-$D$627))*$D859),0)*H$623","v":0},{"$f":"IF(I$625>=$C859,MIN(-(SUM($F859:H859)-$E859),($E859*(1-$D$627))*$D859),0)*I$623","v":0},{"$f":"IF(J$625>=$C859,MIN(-(SUM($F859:I859)-$E859),($E859*(1-$D$627))*$D859),0)*J$623","v":0},{"$f":"IF(K$625>=$C859,MIN(-(SUM($F859:J859)-$E859),($E859*(1-$D$627))*$D859),0)*K$623","v":0},{"$f":"IF(L$625>=$C859,MIN(-(SUM($F859:K859)-$E859),($E859*(1-$D$627))*$D859),0)*L$623","v":0},{"$f":"IF(M$625>=$C859,MIN(-(SUM($F859:L859)-$E859),($E859*(1-$D$627))*$D859),0)*M$623","v":0},{"$f":"IF(N$625>=$C859,MIN(-(SUM($F859:M859)-$E859),($E859*(1-$D$627))*$D859),0)*N$623","v":0},{"$f":"IF(O$625>=$C859,MIN(-(SUM($F859:N859)-$E859),($E859*(1-$D$627))*$D859),0)*O$623","v":0},{"$f":"IF(P$625>=$C859,MIN(-(SUM($F859:O859)-$E859),($E859*(1-$D$627))*$D859),0)*P$623","v":0},{"$f":"IF(Q$625>=$C859,MIN(-(SUM($F859:P859)-$E859),($E859*(1-$D$627))*$D859),0)*Q$623","v":0},{"$f":"IF(R$625>=$C859,MIN(-(SUM($F859:Q859)-$E859),($E859*(1-$D$627))*$D859),0)*R$623","v":0},{"$f":"IF(S$625>=$C859,MIN(-(SUM($F859:R859)-$E859),($E859*(1-$D$627))*$D859),0)*S$623","v":0},{"$f":"IF(T$625>=$C859,MIN(-(SUM($F859:S859)-$E859),($E859*(1-$D$627))*$D859),0)*T$623","v":0},{"$f":"IF(U$625>=$C859,MIN(-(SUM($F859:T859)-$E859),($E859*(1-$D$627))*$D859),0)*U$623","v":0},{"$f":"IF(V$625>=$C859,MIN(-(SUM($F859:U859)-$E859),($E859*(1-$D$627))*$D859),0)*V$623","v":0},{"$f":"IF(W$625>=$C859,MIN(-(SUM($F859:V859)-$E859),($E859*(1-$D$627))*$D859),0)*W$623","v":0},{"$f":"IF(X$625>=$C859,MIN(-(SUM($F859:W859)-$E859),($E859*(1-$D$627))*$D859),0)*X$623","v":0},{"$f":"IF(Y$625>=$C859,MIN(-(SUM($F859:X859)-$E859),($E859*(1-$D$627))*$D859),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C859,MIN(-(SUM($F859:Y859)-$E859),($E859*(1-$D$627))*$D859),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C859,MIN(-(SUM($F859:Z859)-$E859),($E859*(1-$D$627))*$D859),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C859,MIN(-(SUM($F859:AA859)-$E859),($E859*(1-$D$627))*$D859),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C859,MIN(-(SUM($F859:AB859)-$E859),($E859*(1-$D$627))*$D859),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C859,MIN(-(SUM($F859:AC859)-$E859),($E859*(1-$D$627))*$D859),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C859,MIN(-(SUM($F859:AD859)-$E859),($E859*(1-$D$627))*$D859),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C859,MIN(-(SUM($F859:AE859)-$E859),($E859*(1-$D$627))*$D859),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C859,MIN(-(SUM($F859:AF859)-$E859),($E859*(1-$D$627))*$D859),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C859,MIN(-(SUM($F859:AG859)-$E859),($E859*(1-$D$627))*$D859),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C859,MIN(-(SUM($F859:AH859)-$E859),($E859*(1-$D$627))*$D859),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C859,MIN(-(SUM($F859:AI859)-$E859),($E859*(1-$D$627))*$D859),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C859,MIN(-(SUM($F859:AJ859)-$E859),($E859*(1-$D$627))*$D859),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C859,MIN(-(SUM($F859:AK859)-$E859),($E859*(1-$D$627))*$D859),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C859,MIN(-(SUM($F859:AL859)-$E859),($E859*(1-$D$627))*$D859),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C859,MIN(-(SUM($F859:AM859)-$E859),($E859*(1-$D$627))*$D859),0)*AN$623","v":0}]
[null,null,6,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E860*D852","v":0},{"$f":"IF(G$625>=$C860,MIN(-(SUM(F860:$F860)-$E860),($E860*(1-$D$627))*$D860),0)*G$623","v":0},{"$f":"IF(H$625>=$C860,MIN(-(SUM($F860:G860)-$E860),($E860*(1-$D$627))*$D860),0)*H$623","v":0},{"$f":"IF(I$625>=$C860,MIN(-(SUM($F860:H860)-$E860),($E860*(1-$D$627))*$D860),0)*I$623","v":0},{"$f":"IF(J$625>=$C860,MIN(-(SUM($F860:I860)-$E860),($E860*(1-$D$627))*$D860),0)*J$623","v":0},{"$f":"IF(K$625>=$C860,MIN(-(SUM($F860:J860)-$E860),($E860*(1-$D$627))*$D860),0)*K$623","v":0},{"$f":"IF(L$625>=$C860,MIN(-(SUM($F860:K860)-$E860),($E860*(1-$D$627))*$D860),0)*L$623","v":0},{"$f":"IF(M$625>=$C860,MIN(-(SUM($F860:L860)-$E860),($E860*(1-$D$627))*$D860),0)*M$623","v":0},{"$f":"IF(N$625>=$C860,MIN(-(SUM($F860:M860)-$E860),($E860*(1-$D$627))*$D860),0)*N$623","v":0},{"$f":"IF(O$625>=$C860,MIN(-(SUM($F860:N860)-$E860),($E860*(1-$D$627))*$D860),0)*O$623","v":0},{"$f":"IF(P$625>=$C860,MIN(-(SUM($F860:O860)-$E860),($E860*(1-$D$627))*$D860),0)*P$623","v":0},{"$f":"IF(Q$625>=$C860,MIN(-(SUM($F860:P860)-$E860),($E860*(1-$D$627))*$D860),0)*Q$623","v":0},{"$f":"IF(R$625>=$C860,MIN(-(SUM($F860:Q860)-$E860),($E860*(1-$D$627))*$D860),0)*R$623","v":0},{"$f":"IF(S$625>=$C860,MIN(-(SUM($F860:R860)-$E860),($E860*(1-$D$627))*$D860),0)*S$623","v":0},{"$f":"IF(T$625>=$C860,MIN(-(SUM($F860:S860)-$E860),($E860*(1-$D$627))*$D860),0)*T$623","v":0},{"$f":"IF(U$625>=$C860,MIN(-(SUM($F860:T860)-$E860),($E860*(1-$D$627))*$D860),0)*U$623","v":0},{"$f":"IF(V$625>=$C860,MIN(-(SUM($F860:U860)-$E860),($E860*(1-$D$627))*$D860),0)*V$623","v":0},{"$f":"IF(W$625>=$C860,MIN(-(SUM($F860:V860)-$E860),($E860*(1-$D$627))*$D860),0)*W$623","v":0},{"$f":"IF(X$625>=$C860,MIN(-(SUM($F860:W860)-$E860),($E860*(1-$D$627))*$D860),0)*X$623","v":0},{"$f":"IF(Y$625>=$C860,MIN(-(SUM($F860:X860)-$E860),($E860*(1-$D$627))*$D860),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C860,MIN(-(SUM($F860:Y860)-$E860),($E860*(1-$D$627))*$D860),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C860,MIN(-(SUM($F860:Z860)-$E860),($E860*(1-$D$627))*$D860),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C860,MIN(-(SUM($F860:AA860)-$E860),($E860*(1-$D$627))*$D860),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C860,MIN(-(SUM($F860:AB860)-$E860),($E860*(1-$D$627))*$D860),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C860,MIN(-(SUM($F860:AC860)-$E860),($E860*(1-$D$627))*$D860),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C860,MIN(-(SUM($F860:AD860)-$E860),($E860*(1-$D$627))*$D860),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C860,MIN(-(SUM($F860:AE860)-$E860),($E860*(1-$D$627))*$D860),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C860,MIN(-(SUM($F860:AF860)-$E860),($E860*(1-$D$627))*$D860),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C860,MIN(-(SUM($F860:AG860)-$E860),($E860*(1-$D$627))*$D860),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C860,MIN(-(SUM($F860:AH860)-$E860),($E860*(1-$D$627))*$D860),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C860,MIN(-(SUM($F860:AI860)-$E860),($E860*(1-$D$627))*$D860),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C860,MIN(-(SUM($F860:AJ860)-$E860),($E860*(1-$D$627))*$D860),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C860,MIN(-(SUM($F860:AK860)-$E860),($E860*(1-$D$627))*$D860),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C860,MIN(-(SUM($F860:AL860)-$E860),($E860*(1-$D$627))*$D860),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C860,MIN(-(SUM($F860:AM860)-$E860),($E860*(1-$D$627))*$D860),0)*AN$623","v":0}]
[null,null,7,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E861*D852","v":0},{"$f":"IF(G$625>=$C861,MIN(-(SUM(F861:$F861)-$E861),($E861*(1-$D$627))*$D861),0)*G$623","v":0},{"$f":"IF(H$625>=$C861,MIN(-(SUM($F861:G861)-$E861),($E861*(1-$D$627))*$D861),0)*H$623","v":0},{"$f":"IF(I$625>=$C861,MIN(-(SUM($F861:H861)-$E861),($E861*(1-$D$627))*$D861),0)*I$623","v":0},{"$f":"IF(J$625>=$C861,MIN(-(SUM($F861:I861)-$E861),($E861*(1-$D$627))*$D861),0)*J$623","v":0},{"$f":"IF(K$625>=$C861,MIN(-(SUM($F861:J861)-$E861),($E861*(1-$D$627))*$D861),0)*K$623","v":0},{"$f":"IF(L$625>=$C861,MIN(-(SUM($F861:K861)-$E861),($E861*(1-$D$627))*$D861),0)*L$623","v":0},{"$f":"IF(M$625>=$C861,MIN(-(SUM($F861:L861)-$E861),($E861*(1-$D$627))*$D861),0)*M$623","v":0},{"$f":"IF(N$625>=$C861,MIN(-(SUM($F861:M861)-$E861),($E861*(1-$D$627))*$D861),0)*N$623","v":0},{"$f":"IF(O$625>=$C861,MIN(-(SUM($F861:N861)-$E861),($E861*(1-$D$627))*$D861),0)*O$623","v":0},{"$f":"IF(P$625>=$C861,MIN(-(SUM($F861:O861)-$E861),($E861*(1-$D$627))*$D861),0)*P$623","v":0},{"$f":"IF(Q$625>=$C861,MIN(-(SUM($F861:P861)-$E861),($E861*(1-$D$627))*$D861),0)*Q$623","v":0},{"$f":"IF(R$625>=$C861,MIN(-(SUM($F861:Q861)-$E861),($E861*(1-$D$627))*$D861),0)*R$623","v":0},{"$f":"IF(S$625>=$C861,MIN(-(SUM($F861:R861)-$E861),($E861*(1-$D$627))*$D861),0)*S$623","v":0},{"$f":"IF(T$625>=$C861,MIN(-(SUM($F861:S861)-$E861),($E861*(1-$D$627))*$D861),0)*T$623","v":0},{"$f":"IF(U$625>=$C861,MIN(-(SUM($F861:T861)-$E861),($E861*(1-$D$627))*$D861),0)*U$623","v":0},{"$f":"IF(V$625>=$C861,MIN(-(SUM($F861:U861)-$E861),($E861*(1-$D$627))*$D861),0)*V$623","v":0},{"$f":"IF(W$625>=$C861,MIN(-(SUM($F861:V861)-$E861),($E861*(1-$D$627))*$D861),0)*W$623","v":0},{"$f":"IF(X$625>=$C861,MIN(-(SUM($F861:W861)-$E861),($E861*(1-$D$627))*$D861),0)*X$623","v":0},{"$f":"IF(Y$625>=$C861,MIN(-(SUM($F861:X861)-$E861),($E861*(1-$D$627))*$D861),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C861,MIN(-(SUM($F861:Y861)-$E861),($E861*(1-$D$627))*$D861),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C861,MIN(-(SUM($F861:Z861)-$E861),($E861*(1-$D$627))*$D861),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C861,MIN(-(SUM($F861:AA861)-$E861),($E861*(1-$D$627))*$D861),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C861,MIN(-(SUM($F861:AB861)-$E861),($E861*(1-$D$627))*$D861),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C861,MIN(-(SUM($F861:AC861)-$E861),($E861*(1-$D$627))*$D861),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C861,MIN(-(SUM($F861:AD861)-$E861),($E861*(1-$D$627))*$D861),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C861,MIN(-(SUM($F861:AE861)-$E861),($E861*(1-$D$627))*$D861),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C861,MIN(-(SUM($F861:AF861)-$E861),($E861*(1-$D$627))*$D861),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C861,MIN(-(SUM($F861:AG861)-$E861),($E861*(1-$D$627))*$D861),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C861,MIN(-(SUM($F861:AH861)-$E861),($E861*(1-$D$627))*$D861),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C861,MIN(-(SUM($F861:AI861)-$E861),($E861*(1-$D$627))*$D861),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C861,MIN(-(SUM($F861:AJ861)-$E861),($E861*(1-$D$627))*$D861),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C861,MIN(-(SUM($F861:AK861)-$E861),($E861*(1-$D$627))*$D861),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C861,MIN(-(SUM($F861:AL861)-$E861),($E861*(1-$D$627))*$D861),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C861,MIN(-(SUM($F861:AM861)-$E861),($E861*(1-$D$627))*$D861),0)*AN$623","v":0}]
[null,null,8,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E862*D852","v":0},{"$f":"IF(G$625>=$C862,MIN(-(SUM(F862:$F862)-$E862),($E862*(1-$D$627))*$D862),0)*G$623","v":0},{"$f":"IF(H$625>=$C862,MIN(-(SUM($F862:G862)-$E862),($E862*(1-$D$627))*$D862),0)*H$623","v":0},{"$f":"IF(I$625>=$C862,MIN(-(SUM($F862:H862)-$E862),($E862*(1-$D$627))*$D862),0)*I$623","v":0},{"$f":"IF(J$625>=$C862,MIN(-(SUM($F862:I862)-$E862),($E862*(1-$D$627))*$D862),0)*J$623","v":0},{"$f":"IF(K$625>=$C862,MIN(-(SUM($F862:J862)-$E862),($E862*(1-$D$627))*$D862),0)*K$623","v":0},{"$f":"IF(L$625>=$C862,MIN(-(SUM($F862:K862)-$E862),($E862*(1-$D$627))*$D862),0)*L$623","v":0},{"$f":"IF(M$625>=$C862,MIN(-(SUM($F862:L862)-$E862),($E862*(1-$D$627))*$D862),0)*M$623","v":0},{"$f":"IF(N$625>=$C862,MIN(-(SUM($F862:M862)-$E862),($E862*(1-$D$627))*$D862),0)*N$623","v":0},{"$f":"IF(O$625>=$C862,MIN(-(SUM($F862:N862)-$E862),($E862*(1-$D$627))*$D862),0)*O$623","v":0},{"$f":"IF(P$625>=$C862,MIN(-(SUM($F862:O862)-$E862),($E862*(1-$D$627))*$D862),0)*P$623","v":0},{"$f":"IF(Q$625>=$C862,MIN(-(SUM($F862:P862)-$E862),($E862*(1-$D$627))*$D862),0)*Q$623","v":0},{"$f":"IF(R$625>=$C862,MIN(-(SUM($F862:Q862)-$E862),($E862*(1-$D$627))*$D862),0)*R$623","v":0},{"$f":"IF(S$625>=$C862,MIN(-(SUM($F862:R862)-$E862),($E862*(1-$D$627))*$D862),0)*S$623","v":0},{"$f":"IF(T$625>=$C862,MIN(-(SUM($F862:S862)-$E862),($E862*(1-$D$627))*$D862),0)*T$623","v":0},{"$f":"IF(U$625>=$C862,MIN(-(SUM($F862:T862)-$E862),($E862*(1-$D$627))*$D862),0)*U$623","v":0},{"$f":"IF(V$625>=$C862,MIN(-(SUM($F862:U862)-$E862),($E862*(1-$D$627))*$D862),0)*V$623","v":0},{"$f":"IF(W$625>=$C862,MIN(-(SUM($F862:V862)-$E862),($E862*(1-$D$627))*$D862),0)*W$623","v":0},{"$f":"IF(X$625>=$C862,MIN(-(SUM($F862:W862)-$E862),($E862*(1-$D$627))*$D862),0)*X$623","v":0},{"$f":"IF(Y$625>=$C862,MIN(-(SUM($F862:X862)-$E862),($E862*(1-$D$627))*$D862),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C862,MIN(-(SUM($F862:Y862)-$E862),($E862*(1-$D$627))*$D862),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C862,MIN(-(SUM($F862:Z862)-$E862),($E862*(1-$D$627))*$D862),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C862,MIN(-(SUM($F862:AA862)-$E862),($E862*(1-$D$627))*$D862),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C862,MIN(-(SUM($F862:AB862)-$E862),($E862*(1-$D$627))*$D862),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C862,MIN(-(SUM($F862:AC862)-$E862),($E862*(1-$D$627))*$D862),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C862,MIN(-(SUM($F862:AD862)-$E862),($E862*(1-$D$627))*$D862),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C862,MIN(-(SUM($F862:AE862)-$E862),($E862*(1-$D$627))*$D862),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C862,MIN(-(SUM($F862:AF862)-$E862),($E862*(1-$D$627))*$D862),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C862,MIN(-(SUM($F862:AG862)-$E862),($E862*(1-$D$627))*$D862),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C862,MIN(-(SUM($F862:AH862)-$E862),($E862*(1-$D$627))*$D862),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C862,MIN(-(SUM($F862:AI862)-$E862),($E862*(1-$D$627))*$D862),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C862,MIN(-(SUM($F862:AJ862)-$E862),($E862*(1-$D$627))*$D862),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C862,MIN(-(SUM($F862:AK862)-$E862),($E862*(1-$D$627))*$D862),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C862,MIN(-(SUM($F862:AL862)-$E862),($E862*(1-$D$627))*$D862),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C862,MIN(-(SUM($F862:AM862)-$E862),($E862*(1-$D$627))*$D862),0)*AN$623","v":0}]
[null,null,9,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E863*D852","v":0},{"$f":"IF(G$625>=$C863,MIN(-(SUM(F863:$F863)-$E863),($E863*(1-$D$627))*$D863),0)*G$623","v":0},{"$f":"IF(H$625>=$C863,MIN(-(SUM($F863:G863)-$E863),($E863*(1-$D$627))*$D863),0)*H$623","v":0},{"$f":"IF(I$625>=$C863,MIN(-(SUM($F863:H863)-$E863),($E863*(1-$D$627))*$D863),0)*I$623","v":0},{"$f":"IF(J$625>=$C863,MIN(-(SUM($F863:I863)-$E863),($E863*(1-$D$627))*$D863),0)*J$623","v":0},{"$f":"IF(K$625>=$C863,MIN(-(SUM($F863:J863)-$E863),($E863*(1-$D$627))*$D863),0)*K$623","v":0},{"$f":"IF(L$625>=$C863,MIN(-(SUM($F863:K863)-$E863),($E863*(1-$D$627))*$D863),0)*L$623","v":0},{"$f":"IF(M$625>=$C863,MIN(-(SUM($F863:L863)-$E863),($E863*(1-$D$627))*$D863),0)*M$623","v":0},{"$f":"IF(N$625>=$C863,MIN(-(SUM($F863:M863)-$E863),($E863*(1-$D$627))*$D863),0)*N$623","v":0},{"$f":"IF(O$625>=$C863,MIN(-(SUM($F863:N863)-$E863),($E863*(1-$D$627))*$D863),0)*O$623","v":0},{"$f":"IF(P$625>=$C863,MIN(-(SUM($F863:O863)-$E863),($E863*(1-$D$627))*$D863),0)*P$623","v":0},{"$f":"IF(Q$625>=$C863,MIN(-(SUM($F863:P863)-$E863),($E863*(1-$D$627))*$D863),0)*Q$623","v":0},{"$f":"IF(R$625>=$C863,MIN(-(SUM($F863:Q863)-$E863),($E863*(1-$D$627))*$D863),0)*R$623","v":0},{"$f":"IF(S$625>=$C863,MIN(-(SUM($F863:R863)-$E863),($E863*(1-$D$627))*$D863),0)*S$623","v":0},{"$f":"IF(T$625>=$C863,MIN(-(SUM($F863:S863)-$E863),($E863*(1-$D$627))*$D863),0)*T$623","v":0},{"$f":"IF(U$625>=$C863,MIN(-(SUM($F863:T863)-$E863),($E863*(1-$D$627))*$D863),0)*U$623","v":0},{"$f":"IF(V$625>=$C863,MIN(-(SUM($F863:U863)-$E863),($E863*(1-$D$627))*$D863),0)*V$623","v":0},{"$f":"IF(W$625>=$C863,MIN(-(SUM($F863:V863)-$E863),($E863*(1-$D$627))*$D863),0)*W$623","v":0},{"$f":"IF(X$625>=$C863,MIN(-(SUM($F863:W863)-$E863),($E863*(1-$D$627))*$D863),0)*X$623","v":0},{"$f":"IF(Y$625>=$C863,MIN(-(SUM($F863:X863)-$E863),($E863*(1-$D$627))*$D863),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C863,MIN(-(SUM($F863:Y863)-$E863),($E863*(1-$D$627))*$D863),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C863,MIN(-(SUM($F863:Z863)-$E863),($E863*(1-$D$627))*$D863),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C863,MIN(-(SUM($F863:AA863)-$E863),($E863*(1-$D$627))*$D863),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C863,MIN(-(SUM($F863:AB863)-$E863),($E863*(1-$D$627))*$D863),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C863,MIN(-(SUM($F863:AC863)-$E863),($E863*(1-$D$627))*$D863),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C863,MIN(-(SUM($F863:AD863)-$E863),($E863*(1-$D$627))*$D863),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C863,MIN(-(SUM($F863:AE863)-$E863),($E863*(1-$D$627))*$D863),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C863,MIN(-(SUM($F863:AF863)-$E863),($E863*(1-$D$627))*$D863),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C863,MIN(-(SUM($F863:AG863)-$E863),($E863*(1-$D$627))*$D863),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C863,MIN(-(SUM($F863:AH863)-$E863),($E863*(1-$D$627))*$D863),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C863,MIN(-(SUM($F863:AI863)-$E863),($E863*(1-$D$627))*$D863),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C863,MIN(-(SUM($F863:AJ863)-$E863),($E863*(1-$D$627))*$D863),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C863,MIN(-(SUM($F863:AK863)-$E863),($E863*(1-$D$627))*$D863),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C863,MIN(-(SUM($F863:AL863)-$E863),($E863*(1-$D$627))*$D863),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C863,MIN(-(SUM($F863:AM863)-$E863),($E863*(1-$D$627))*$D863),0)*AN$623","v":0}]
[null,null,10,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E864*D852","v":0},{"$f":"IF(G$625>=$C864,MIN(-(SUM(F864:$F864)-$E864),($E864*(1-$D$627))*$D864),0)*G$623","v":0},{"$f":"IF(H$625>=$C864,MIN(-(SUM($F864:G864)-$E864),($E864*(1-$D$627))*$D864),0)*H$623","v":0},{"$f":"IF(I$625>=$C864,MIN(-(SUM($F864:H864)-$E864),($E864*(1-$D$627))*$D864),0)*I$623","v":0},{"$f":"IF(J$625>=$C864,MIN(-(SUM($F864:I864)-$E864),($E864*(1-$D$627))*$D864),0)*J$623","v":0},{"$f":"IF(K$625>=$C864,MIN(-(SUM($F864:J864)-$E864),($E864*(1-$D$627))*$D864),0)*K$623","v":0},{"$f":"IF(L$625>=$C864,MIN(-(SUM($F864:K864)-$E864),($E864*(1-$D$627))*$D864),0)*L$623","v":0},{"$f":"IF(M$625>=$C864,MIN(-(SUM($F864:L864)-$E864),($E864*(1-$D$627))*$D864),0)*M$623","v":0},{"$f":"IF(N$625>=$C864,MIN(-(SUM($F864:M864)-$E864),($E864*(1-$D$627))*$D864),0)*N$623","v":0},{"$f":"IF(O$625>=$C864,MIN(-(SUM($F864:N864)-$E864),($E864*(1-$D$627))*$D864),0)*O$623","v":0},{"$f":"IF(P$625>=$C864,MIN(-(SUM($F864:O864)-$E864),($E864*(1-$D$627))*$D864),0)*P$623","v":0},{"$f":"IF(Q$625>=$C864,MIN(-(SUM($F864:P864)-$E864),($E864*(1-$D$627))*$D864),0)*Q$623","v":0},{"$f":"IF(R$625>=$C864,MIN(-(SUM($F864:Q864)-$E864),($E864*(1-$D$627))*$D864),0)*R$623","v":0},{"$f":"IF(S$625>=$C864,MIN(-(SUM($F864:R864)-$E864),($E864*(1-$D$627))*$D864),0)*S$623","v":0},{"$f":"IF(T$625>=$C864,MIN(-(SUM($F864:S864)-$E864),($E864*(1-$D$627))*$D864),0)*T$623","v":0},{"$f":"IF(U$625>=$C864,MIN(-(SUM($F864:T864)-$E864),($E864*(1-$D$627))*$D864),0)*U$623","v":0},{"$f":"IF(V$625>=$C864,MIN(-(SUM($F864:U864)-$E864),($E864*(1-$D$627))*$D864),0)*V$623","v":0},{"$f":"IF(W$625>=$C864,MIN(-(SUM($F864:V864)-$E864),($E864*(1-$D$627))*$D864),0)*W$623","v":0},{"$f":"IF(X$625>=$C864,MIN(-(SUM($F864:W864)-$E864),($E864*(1-$D$627))*$D864),0)*X$623","v":0},{"$f":"IF(Y$625>=$C864,MIN(-(SUM($F864:X864)-$E864),($E864*(1-$D$627))*$D864),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C864,MIN(-(SUM($F864:Y864)-$E864),($E864*(1-$D$627))*$D864),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C864,MIN(-(SUM($F864:Z864)-$E864),($E864*(1-$D$627))*$D864),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C864,MIN(-(SUM($F864:AA864)-$E864),($E864*(1-$D$627))*$D864),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C864,MIN(-(SUM($F864:AB864)-$E864),($E864*(1-$D$627))*$D864),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C864,MIN(-(SUM($F864:AC864)-$E864),($E864*(1-$D$627))*$D864),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C864,MIN(-(SUM($F864:AD864)-$E864),($E864*(1-$D$627))*$D864),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C864,MIN(-(SUM($F864:AE864)-$E864),($E864*(1-$D$627))*$D864),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C864,MIN(-(SUM($F864:AF864)-$E864),($E864*(1-$D$627))*$D864),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C864,MIN(-(SUM($F864:AG864)-$E864),($E864*(1-$D$627))*$D864),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C864,MIN(-(SUM($F864:AH864)-$E864),($E864*(1-$D$627))*$D864),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C864,MIN(-(SUM($F864:AI864)-$E864),($E864*(1-$D$627))*$D864),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C864,MIN(-(SUM($F864:AJ864)-$E864),($E864*(1-$D$627))*$D864),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C864,MIN(-(SUM($F864:AK864)-$E864),($E864*(1-$D$627))*$D864),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C864,MIN(-(SUM($F864:AL864)-$E864),($E864*(1-$D$627))*$D864),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C864,MIN(-(SUM($F864:AM864)-$E864),($E864*(1-$D$627))*$D864),0)*AN$623","v":0}]
[null,null,11,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E865*D852","v":0},{"$f":"IF(G$625>=$C865,MIN(-(SUM(F865:$F865)-$E865),($E865*(1-$D$627))*$D865),0)*G$623","v":0},{"$f":"IF(H$625>=$C865,MIN(-(SUM($F865:G865)-$E865),($E865*(1-$D$627))*$D865),0)*H$623","v":0},{"$f":"IF(I$625>=$C865,MIN(-(SUM($F865:H865)-$E865),($E865*(1-$D$627))*$D865),0)*I$623","v":0},{"$f":"IF(J$625>=$C865,MIN(-(SUM($F865:I865)-$E865),($E865*(1-$D$627))*$D865),0)*J$623","v":0},{"$f":"IF(K$625>=$C865,MIN(-(SUM($F865:J865)-$E865),($E865*(1-$D$627))*$D865),0)*K$623","v":0},{"$f":"IF(L$625>=$C865,MIN(-(SUM($F865:K865)-$E865),($E865*(1-$D$627))*$D865),0)*L$623","v":0},{"$f":"IF(M$625>=$C865,MIN(-(SUM($F865:L865)-$E865),($E865*(1-$D$627))*$D865),0)*M$623","v":0},{"$f":"IF(N$625>=$C865,MIN(-(SUM($F865:M865)-$E865),($E865*(1-$D$627))*$D865),0)*N$623","v":0},{"$f":"IF(O$625>=$C865,MIN(-(SUM($F865:N865)-$E865),($E865*(1-$D$627))*$D865),0)*O$623","v":0},{"$f":"IF(P$625>=$C865,MIN(-(SUM($F865:O865)-$E865),($E865*(1-$D$627))*$D865),0)*P$623","v":0},{"$f":"IF(Q$625>=$C865,MIN(-(SUM($F865:P865)-$E865),($E865*(1-$D$627))*$D865),0)*Q$623","v":0},{"$f":"IF(R$625>=$C865,MIN(-(SUM($F865:Q865)-$E865),($E865*(1-$D$627))*$D865),0)*R$623","v":0},{"$f":"IF(S$625>=$C865,MIN(-(SUM($F865:R865)-$E865),($E865*(1-$D$627))*$D865),0)*S$623","v":0},{"$f":"IF(T$625>=$C865,MIN(-(SUM($F865:S865)-$E865),($E865*(1-$D$627))*$D865),0)*T$623","v":0},{"$f":"IF(U$625>=$C865,MIN(-(SUM($F865:T865)-$E865),($E865*(1-$D$627))*$D865),0)*U$623","v":0},{"$f":"IF(V$625>=$C865,MIN(-(SUM($F865:U865)-$E865),($E865*(1-$D$627))*$D865),0)*V$623","v":0},{"$f":"IF(W$625>=$C865,MIN(-(SUM($F865:V865)-$E865),($E865*(1-$D$627))*$D865),0)*W$623","v":0},{"$f":"IF(X$625>=$C865,MIN(-(SUM($F865:W865)-$E865),($E865*(1-$D$627))*$D865),0)*X$623","v":0},{"$f":"IF(Y$625>=$C865,MIN(-(SUM($F865:X865)-$E865),($E865*(1-$D$627))*$D865),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C865,MIN(-(SUM($F865:Y865)-$E865),($E865*(1-$D$627))*$D865),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C865,MIN(-(SUM($F865:Z865)-$E865),($E865*(1-$D$627))*$D865),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C865,MIN(-(SUM($F865:AA865)-$E865),($E865*(1-$D$627))*$D865),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C865,MIN(-(SUM($F865:AB865)-$E865),($E865*(1-$D$627))*$D865),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C865,MIN(-(SUM($F865:AC865)-$E865),($E865*(1-$D$627))*$D865),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C865,MIN(-(SUM($F865:AD865)-$E865),($E865*(1-$D$627))*$D865),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C865,MIN(-(SUM($F865:AE865)-$E865),($E865*(1-$D$627))*$D865),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C865,MIN(-(SUM($F865:AF865)-$E865),($E865*(1-$D$627))*$D865),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C865,MIN(-(SUM($F865:AG865)-$E865),($E865*(1-$D$627))*$D865),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C865,MIN(-(SUM($F865:AH865)-$E865),($E865*(1-$D$627))*$D865),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C865,MIN(-(SUM($F865:AI865)-$E865),($E865*(1-$D$627))*$D865),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C865,MIN(-(SUM($F865:AJ865)-$E865),($E865*(1-$D$627))*$D865),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C865,MIN(-(SUM($F865:AK865)-$E865),($E865*(1-$D$627))*$D865),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C865,MIN(-(SUM($F865:AL865)-$E865),($E865*(1-$D$627))*$D865),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C865,MIN(-(SUM($F865:AM865)-$E865),($E865*(1-$D$627))*$D865),0)*AN$623","v":0}]
[null,null,12,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E866*D852","v":0},{"$f":"IF(G$625>=$C866,MIN(-(SUM(F866:$F866)-$E866),($E866*(1-$D$627))*$D866),0)*G$623","v":0},{"$f":"IF(H$625>=$C866,MIN(-(SUM($F866:G866)-$E866),($E866*(1-$D$627))*$D866),0)*H$623","v":0},{"$f":"IF(I$625>=$C866,MIN(-(SUM($F866:H866)-$E866),($E866*(1-$D$627))*$D866),0)*I$623","v":0},{"$f":"IF(J$625>=$C866,MIN(-(SUM($F866:I866)-$E866),($E866*(1-$D$627))*$D866),0)*J$623","v":0},{"$f":"IF(K$625>=$C866,MIN(-(SUM($F866:J866)-$E866),($E866*(1-$D$627))*$D866),0)*K$623","v":0},{"$f":"IF(L$625>=$C866,MIN(-(SUM($F866:K866)-$E866),($E866*(1-$D$627))*$D866),0)*L$623","v":0},{"$f":"IF(M$625>=$C866,MIN(-(SUM($F866:L866)-$E866),($E866*(1-$D$627))*$D866),0)*M$623","v":0},{"$f":"IF(N$625>=$C866,MIN(-(SUM($F866:M866)-$E866),($E866*(1-$D$627))*$D866),0)*N$623","v":0},{"$f":"IF(O$625>=$C866,MIN(-(SUM($F866:N866)-$E866),($E866*(1-$D$627))*$D866),0)*O$623","v":0},{"$f":"IF(P$625>=$C866,MIN(-(SUM($F866:O866)-$E866),($E866*(1-$D$627))*$D866),0)*P$623","v":0},{"$f":"IF(Q$625>=$C866,MIN(-(SUM($F866:P866)-$E866),($E866*(1-$D$627))*$D866),0)*Q$623","v":0},{"$f":"IF(R$625>=$C866,MIN(-(SUM($F866:Q866)-$E866),($E866*(1-$D$627))*$D866),0)*R$623","v":0},{"$f":"IF(S$625>=$C866,MIN(-(SUM($F866:R866)-$E866),($E866*(1-$D$627))*$D866),0)*S$623","v":0},{"$f":"IF(T$625>=$C866,MIN(-(SUM($F866:S866)-$E866),($E866*(1-$D$627))*$D866),0)*T$623","v":0},{"$f":"IF(U$625>=$C866,MIN(-(SUM($F866:T866)-$E866),($E866*(1-$D$627))*$D866),0)*U$623","v":0},{"$f":"IF(V$625>=$C866,MIN(-(SUM($F866:U866)-$E866),($E866*(1-$D$627))*$D866),0)*V$623","v":0},{"$f":"IF(W$625>=$C866,MIN(-(SUM($F866:V866)-$E866),($E866*(1-$D$627))*$D866),0)*W$623","v":0},{"$f":"IF(X$625>=$C866,MIN(-(SUM($F866:W866)-$E866),($E866*(1-$D$627))*$D866),0)*X$623","v":0},{"$f":"IF(Y$625>=$C866,MIN(-(SUM($F866:X866)-$E866),($E866*(1-$D$627))*$D866),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C866,MIN(-(SUM($F866:Y866)-$E866),($E866*(1-$D$627))*$D866),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C866,MIN(-(SUM($F866:Z866)-$E866),($E866*(1-$D$627))*$D866),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C866,MIN(-(SUM($F866:AA866)-$E866),($E866*(1-$D$627))*$D866),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C866,MIN(-(SUM($F866:AB866)-$E866),($E866*(1-$D$627))*$D866),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C866,MIN(-(SUM($F866:AC866)-$E866),($E866*(1-$D$627))*$D866),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C866,MIN(-(SUM($F866:AD866)-$E866),($E866*(1-$D$627))*$D866),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C866,MIN(-(SUM($F866:AE866)-$E866),($E866*(1-$D$627))*$D866),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C866,MIN(-(SUM($F866:AF866)-$E866),($E866*(1-$D$627))*$D866),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C866,MIN(-(SUM($F866:AG866)-$E866),($E866*(1-$D$627))*$D866),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C866,MIN(-(SUM($F866:AH866)-$E866),($E866*(1-$D$627))*$D866),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C866,MIN(-(SUM($F866:AI866)-$E866),($E866*(1-$D$627))*$D866),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C866,MIN(-(SUM($F866:AJ866)-$E866),($E866*(1-$D$627))*$D866),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C866,MIN(-(SUM($F866:AK866)-$E866),($E866*(1-$D$627))*$D866),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C866,MIN(-(SUM($F866:AL866)-$E866),($E866*(1-$D$627))*$D866),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C866,MIN(-(SUM($F866:AM866)-$E866),($E866*(1-$D$627))*$D866),0)*AN$623","v":0}]
[null,null,13,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E867*D852","v":0},{"$f":"IF(G$625>=$C867,MIN(-(SUM(F867:$F867)-$E867),($E867*(1-$D$627))*$D867),0)*G$623","v":0},{"$f":"IF(H$625>=$C867,MIN(-(SUM($F867:G867)-$E867),($E867*(1-$D$627))*$D867),0)*H$623","v":0},{"$f":"IF(I$625>=$C867,MIN(-(SUM($F867:H867)-$E867),($E867*(1-$D$627))*$D867),0)*I$623","v":0},{"$f":"IF(J$625>=$C867,MIN(-(SUM($F867:I867)-$E867),($E867*(1-$D$627))*$D867),0)*J$623","v":0},{"$f":"IF(K$625>=$C867,MIN(-(SUM($F867:J867)-$E867),($E867*(1-$D$627))*$D867),0)*K$623","v":0},{"$f":"IF(L$625>=$C867,MIN(-(SUM($F867:K867)-$E867),($E867*(1-$D$627))*$D867),0)*L$623","v":0},{"$f":"IF(M$625>=$C867,MIN(-(SUM($F867:L867)-$E867),($E867*(1-$D$627))*$D867),0)*M$623","v":0},{"$f":"IF(N$625>=$C867,MIN(-(SUM($F867:M867)-$E867),($E867*(1-$D$627))*$D867),0)*N$623","v":0},{"$f":"IF(O$625>=$C867,MIN(-(SUM($F867:N867)-$E867),($E867*(1-$D$627))*$D867),0)*O$623","v":0},{"$f":"IF(P$625>=$C867,MIN(-(SUM($F867:O867)-$E867),($E867*(1-$D$627))*$D867),0)*P$623","v":0},{"$f":"IF(Q$625>=$C867,MIN(-(SUM($F867:P867)-$E867),($E867*(1-$D$627))*$D867),0)*Q$623","v":0},{"$f":"IF(R$625>=$C867,MIN(-(SUM($F867:Q867)-$E867),($E867*(1-$D$627))*$D867),0)*R$623","v":0},{"$f":"IF(S$625>=$C867,MIN(-(SUM($F867:R867)-$E867),($E867*(1-$D$627))*$D867),0)*S$623","v":0},{"$f":"IF(T$625>=$C867,MIN(-(SUM($F867:S867)-$E867),($E867*(1-$D$627))*$D867),0)*T$623","v":0},{"$f":"IF(U$625>=$C867,MIN(-(SUM($F867:T867)-$E867),($E867*(1-$D$627))*$D867),0)*U$623","v":0},{"$f":"IF(V$625>=$C867,MIN(-(SUM($F867:U867)-$E867),($E867*(1-$D$627))*$D867),0)*V$623","v":0},{"$f":"IF(W$625>=$C867,MIN(-(SUM($F867:V867)-$E867),($E867*(1-$D$627))*$D867),0)*W$623","v":0},{"$f":"IF(X$625>=$C867,MIN(-(SUM($F867:W867)-$E867),($E867*(1-$D$627))*$D867),0)*X$623","v":0},{"$f":"IF(Y$625>=$C867,MIN(-(SUM($F867:X867)-$E867),($E867*(1-$D$627))*$D867),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C867,MIN(-(SUM($F867:Y867)-$E867),($E867*(1-$D$627))*$D867),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C867,MIN(-(SUM($F867:Z867)-$E867),($E867*(1-$D$627))*$D867),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C867,MIN(-(SUM($F867:AA867)-$E867),($E867*(1-$D$627))*$D867),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C867,MIN(-(SUM($F867:AB867)-$E867),($E867*(1-$D$627))*$D867),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C867,MIN(-(SUM($F867:AC867)-$E867),($E867*(1-$D$627))*$D867),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C867,MIN(-(SUM($F867:AD867)-$E867),($E867*(1-$D$627))*$D867),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C867,MIN(-(SUM($F867:AE867)-$E867),($E867*(1-$D$627))*$D867),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C867,MIN(-(SUM($F867:AF867)-$E867),($E867*(1-$D$627))*$D867),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C867,MIN(-(SUM($F867:AG867)-$E867),($E867*(1-$D$627))*$D867),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C867,MIN(-(SUM($F867:AH867)-$E867),($E867*(1-$D$627))*$D867),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C867,MIN(-(SUM($F867:AI867)-$E867),($E867*(1-$D$627))*$D867),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C867,MIN(-(SUM($F867:AJ867)-$E867),($E867*(1-$D$627))*$D867),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C867,MIN(-(SUM($F867:AK867)-$E867),($E867*(1-$D$627))*$D867),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C867,MIN(-(SUM($F867:AL867)-$E867),($E867*(1-$D$627))*$D867),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C867,MIN(-(SUM($F867:AM867)-$E867),($E867*(1-$D$627))*$D867),0)*AN$623","v":0}]
[null,null,14,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E868*D852","v":0},{"$f":"IF(G$625>=$C868,MIN(-(SUM(F868:$F868)-$E868),($E868*(1-$D$627))*$D868),0)*G$623","v":0},{"$f":"IF(H$625>=$C868,MIN(-(SUM($F868:G868)-$E868),($E868*(1-$D$627))*$D868),0)*H$623","v":0},{"$f":"IF(I$625>=$C868,MIN(-(SUM($F868:H868)-$E868),($E868*(1-$D$627))*$D868),0)*I$623","v":0},{"$f":"IF(J$625>=$C868,MIN(-(SUM($F868:I868)-$E868),($E868*(1-$D$627))*$D868),0)*J$623","v":0},{"$f":"IF(K$625>=$C868,MIN(-(SUM($F868:J868)-$E868),($E868*(1-$D$627))*$D868),0)*K$623","v":0},{"$f":"IF(L$625>=$C868,MIN(-(SUM($F868:K868)-$E868),($E868*(1-$D$627))*$D868),0)*L$623","v":0},{"$f":"IF(M$625>=$C868,MIN(-(SUM($F868:L868)-$E868),($E868*(1-$D$627))*$D868),0)*M$623","v":0},{"$f":"IF(N$625>=$C868,MIN(-(SUM($F868:M868)-$E868),($E868*(1-$D$627))*$D868),0)*N$623","v":0},{"$f":"IF(O$625>=$C868,MIN(-(SUM($F868:N868)-$E868),($E868*(1-$D$627))*$D868),0)*O$623","v":0},{"$f":"IF(P$625>=$C868,MIN(-(SUM($F868:O868)-$E868),($E868*(1-$D$627))*$D868),0)*P$623","v":0},{"$f":"IF(Q$625>=$C868,MIN(-(SUM($F868:P868)-$E868),($E868*(1-$D$627))*$D868),0)*Q$623","v":0},{"$f":"IF(R$625>=$C868,MIN(-(SUM($F868:Q868)-$E868),($E868*(1-$D$627))*$D868),0)*R$623","v":0},{"$f":"IF(S$625>=$C868,MIN(-(SUM($F868:R868)-$E868),($E868*(1-$D$627))*$D868),0)*S$623","v":0},{"$f":"IF(T$625>=$C868,MIN(-(SUM($F868:S868)-$E868),($E868*(1-$D$627))*$D868),0)*T$623","v":0},{"$f":"IF(U$625>=$C868,MIN(-(SUM($F868:T868)-$E868),($E868*(1-$D$627))*$D868),0)*U$623","v":0},{"$f":"IF(V$625>=$C868,MIN(-(SUM($F868:U868)-$E868),($E868*(1-$D$627))*$D868),0)*V$623","v":0},{"$f":"IF(W$625>=$C868,MIN(-(SUM($F868:V868)-$E868),($E868*(1-$D$627))*$D868),0)*W$623","v":0},{"$f":"IF(X$625>=$C868,MIN(-(SUM($F868:W868)-$E868),($E868*(1-$D$627))*$D868),0)*X$623","v":0},{"$f":"IF(Y$625>=$C868,MIN(-(SUM($F868:X868)-$E868),($E868*(1-$D$627))*$D868),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C868,MIN(-(SUM($F868:Y868)-$E868),($E868*(1-$D$627))*$D868),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C868,MIN(-(SUM($F868:Z868)-$E868),($E868*(1-$D$627))*$D868),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C868,MIN(-(SUM($F868:AA868)-$E868),($E868*(1-$D$627))*$D868),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C868,MIN(-(SUM($F868:AB868)-$E868),($E868*(1-$D$627))*$D868),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C868,MIN(-(SUM($F868:AC868)-$E868),($E868*(1-$D$627))*$D868),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C868,MIN(-(SUM($F868:AD868)-$E868),($E868*(1-$D$627))*$D868),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C868,MIN(-(SUM($F868:AE868)-$E868),($E868*(1-$D$627))*$D868),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C868,MIN(-(SUM($F868:AF868)-$E868),($E868*(1-$D$627))*$D868),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C868,MIN(-(SUM($F868:AG868)-$E868),($E868*(1-$D$627))*$D868),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C868,MIN(-(SUM($F868:AH868)-$E868),($E868*(1-$D$627))*$D868),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C868,MIN(-(SUM($F868:AI868)-$E868),($E868*(1-$D$627))*$D868),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C868,MIN(-(SUM($F868:AJ868)-$E868),($E868*(1-$D$627))*$D868),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C868,MIN(-(SUM($F868:AK868)-$E868),($E868*(1-$D$627))*$D868),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C868,MIN(-(SUM($F868:AL868)-$E868),($E868*(1-$D$627))*$D868),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C868,MIN(-(SUM($F868:AM868)-$E868),($E868*(1-$D$627))*$D868),0)*AN$623","v":0}]
[null,null,15,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E869*D852","v":0},{"$f":"IF(G$625>=$C869,MIN(-(SUM(F869:$F869)-$E869),($E869*(1-$D$627))*$D869),0)*G$623","v":0},{"$f":"IF(H$625>=$C869,MIN(-(SUM($F869:G869)-$E869),($E869*(1-$D$627))*$D869),0)*H$623","v":0},{"$f":"IF(I$625>=$C869,MIN(-(SUM($F869:H869)-$E869),($E869*(1-$D$627))*$D869),0)*I$623","v":0},{"$f":"IF(J$625>=$C869,MIN(-(SUM($F869:I869)-$E869),($E869*(1-$D$627))*$D869),0)*J$623","v":0},{"$f":"IF(K$625>=$C869,MIN(-(SUM($F869:J869)-$E869),($E869*(1-$D$627))*$D869),0)*K$623","v":0},{"$f":"IF(L$625>=$C869,MIN(-(SUM($F869:K869)-$E869),($E869*(1-$D$627))*$D869),0)*L$623","v":0},{"$f":"IF(M$625>=$C869,MIN(-(SUM($F869:L869)-$E869),($E869*(1-$D$627))*$D869),0)*M$623","v":0},{"$f":"IF(N$625>=$C869,MIN(-(SUM($F869:M869)-$E869),($E869*(1-$D$627))*$D869),0)*N$623","v":0},{"$f":"IF(O$625>=$C869,MIN(-(SUM($F869:N869)-$E869),($E869*(1-$D$627))*$D869),0)*O$623","v":0},{"$f":"IF(P$625>=$C869,MIN(-(SUM($F869:O869)-$E869),($E869*(1-$D$627))*$D869),0)*P$623","v":0},{"$f":"IF(Q$625>=$C869,MIN(-(SUM($F869:P869)-$E869),($E869*(1-$D$627))*$D869),0)*Q$623","v":0},{"$f":"IF(R$625>=$C869,MIN(-(SUM($F869:Q869)-$E869),($E869*(1-$D$627))*$D869),0)*R$623","v":0},{"$f":"IF(S$625>=$C869,MIN(-(SUM($F869:R869)-$E869),($E869*(1-$D$627))*$D869),0)*S$623","v":0},{"$f":"IF(T$625>=$C869,MIN(-(SUM($F869:S869)-$E869),($E869*(1-$D$627))*$D869),0)*T$623","v":0},{"$f":"IF(U$625>=$C869,MIN(-(SUM($F869:T869)-$E869),($E869*(1-$D$627))*$D869),0)*U$623","v":0},{"$f":"IF(V$625>=$C869,MIN(-(SUM($F869:U869)-$E869),($E869*(1-$D$627))*$D869),0)*V$623","v":0},{"$f":"IF(W$625>=$C869,MIN(-(SUM($F869:V869)-$E869),($E869*(1-$D$627))*$D869),0)*W$623","v":0},{"$f":"IF(X$625>=$C869,MIN(-(SUM($F869:W869)-$E869),($E869*(1-$D$627))*$D869),0)*X$623","v":0},{"$f":"IF(Y$625>=$C869,MIN(-(SUM($F869:X869)-$E869),($E869*(1-$D$627))*$D869),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C869,MIN(-(SUM($F869:Y869)-$E869),($E869*(1-$D$627))*$D869),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C869,MIN(-(SUM($F869:Z869)-$E869),($E869*(1-$D$627))*$D869),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C869,MIN(-(SUM($F869:AA869)-$E869),($E869*(1-$D$627))*$D869),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C869,MIN(-(SUM($F869:AB869)-$E869),($E869*(1-$D$627))*$D869),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C869,MIN(-(SUM($F869:AC869)-$E869),($E869*(1-$D$627))*$D869),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C869,MIN(-(SUM($F869:AD869)-$E869),($E869*(1-$D$627))*$D869),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C869,MIN(-(SUM($F869:AE869)-$E869),($E869*(1-$D$627))*$D869),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C869,MIN(-(SUM($F869:AF869)-$E869),($E869*(1-$D$627))*$D869),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C869,MIN(-(SUM($F869:AG869)-$E869),($E869*(1-$D$627))*$D869),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C869,MIN(-(SUM($F869:AH869)-$E869),($E869*(1-$D$627))*$D869),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C869,MIN(-(SUM($F869:AI869)-$E869),($E869*(1-$D$627))*$D869),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C869,MIN(-(SUM($F869:AJ869)-$E869),($E869*(1-$D$627))*$D869),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C869,MIN(-(SUM($F869:AK869)-$E869),($E869*(1-$D$627))*$D869),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C869,MIN(-(SUM($F869:AL869)-$E869),($E869*(1-$D$627))*$D869),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C869,MIN(-(SUM($F869:AM869)-$E869),($E869*(1-$D$627))*$D869),0)*AN$623","v":0}]
[null,null,16,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E870*D852","v":0},{"$f":"IF(G$625>=$C870,MIN(-(SUM(F870:$F870)-$E870),($E870*(1-$D$627))*$D870),0)*G$623","v":0},{"$f":"IF(H$625>=$C870,MIN(-(SUM($F870:G870)-$E870),($E870*(1-$D$627))*$D870),0)*H$623","v":0},{"$f":"IF(I$625>=$C870,MIN(-(SUM($F870:H870)-$E870),($E870*(1-$D$627))*$D870),0)*I$623","v":0},{"$f":"IF(J$625>=$C870,MIN(-(SUM($F870:I870)-$E870),($E870*(1-$D$627))*$D870),0)*J$623","v":0},{"$f":"IF(K$625>=$C870,MIN(-(SUM($F870:J870)-$E870),($E870*(1-$D$627))*$D870),0)*K$623","v":0},{"$f":"IF(L$625>=$C870,MIN(-(SUM($F870:K870)-$E870),($E870*(1-$D$627))*$D870),0)*L$623","v":0},{"$f":"IF(M$625>=$C870,MIN(-(SUM($F870:L870)-$E870),($E870*(1-$D$627))*$D870),0)*M$623","v":0},{"$f":"IF(N$625>=$C870,MIN(-(SUM($F870:M870)-$E870),($E870*(1-$D$627))*$D870),0)*N$623","v":0},{"$f":"IF(O$625>=$C870,MIN(-(SUM($F870:N870)-$E870),($E870*(1-$D$627))*$D870),0)*O$623","v":0},{"$f":"IF(P$625>=$C870,MIN(-(SUM($F870:O870)-$E870),($E870*(1-$D$627))*$D870),0)*P$623","v":0},{"$f":"IF(Q$625>=$C870,MIN(-(SUM($F870:P870)-$E870),($E870*(1-$D$627))*$D870),0)*Q$623","v":0},{"$f":"IF(R$625>=$C870,MIN(-(SUM($F870:Q870)-$E870),($E870*(1-$D$627))*$D870),0)*R$623","v":0},{"$f":"IF(S$625>=$C870,MIN(-(SUM($F870:R870)-$E870),($E870*(1-$D$627))*$D870),0)*S$623","v":0},{"$f":"IF(T$625>=$C870,MIN(-(SUM($F870:S870)-$E870),($E870*(1-$D$627))*$D870),0)*T$623","v":0},{"$f":"IF(U$625>=$C870,MIN(-(SUM($F870:T870)-$E870),($E870*(1-$D$627))*$D870),0)*U$623","v":0},{"$f":"IF(V$625>=$C870,MIN(-(SUM($F870:U870)-$E870),($E870*(1-$D$627))*$D870),0)*V$623","v":0},{"$f":"IF(W$625>=$C870,MIN(-(SUM($F870:V870)-$E870),($E870*(1-$D$627))*$D870),0)*W$623","v":0},{"$f":"IF(X$625>=$C870,MIN(-(SUM($F870:W870)-$E870),($E870*(1-$D$627))*$D870),0)*X$623","v":0},{"$f":"IF(Y$625>=$C870,MIN(-(SUM($F870:X870)-$E870),($E870*(1-$D$627))*$D870),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C870,MIN(-(SUM($F870:Y870)-$E870),($E870*(1-$D$627))*$D870),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C870,MIN(-(SUM($F870:Z870)-$E870),($E870*(1-$D$627))*$D870),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C870,MIN(-(SUM($F870:AA870)-$E870),($E870*(1-$D$627))*$D870),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C870,MIN(-(SUM($F870:AB870)-$E870),($E870*(1-$D$627))*$D870),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C870,MIN(-(SUM($F870:AC870)-$E870),($E870*(1-$D$627))*$D870),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C870,MIN(-(SUM($F870:AD870)-$E870),($E870*(1-$D$627))*$D870),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C870,MIN(-(SUM($F870:AE870)-$E870),($E870*(1-$D$627))*$D870),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C870,MIN(-(SUM($F870:AF870)-$E870),($E870*(1-$D$627))*$D870),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C870,MIN(-(SUM($F870:AG870)-$E870),($E870*(1-$D$627))*$D870),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C870,MIN(-(SUM($F870:AH870)-$E870),($E870*(1-$D$627))*$D870),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C870,MIN(-(SUM($F870:AI870)-$E870),($E870*(1-$D$627))*$D870),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C870,MIN(-(SUM($F870:AJ870)-$E870),($E870*(1-$D$627))*$D870),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C870,MIN(-(SUM($F870:AK870)-$E870),($E870*(1-$D$627))*$D870),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C870,MIN(-(SUM($F870:AL870)-$E870),($E870*(1-$D$627))*$D870),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C870,MIN(-(SUM($F870:AM870)-$E870),($E870*(1-$D$627))*$D870),0)*AN$623","v":0}]
[null,null,17,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E871*D852","v":0},{"$f":"IF(G$625>=$C871,MIN(-(SUM(F871:$F871)-$E871),($E871*(1-$D$627))*$D871),0)*G$623","v":0},{"$f":"IF(H$625>=$C871,MIN(-(SUM($F871:G871)-$E871),($E871*(1-$D$627))*$D871),0)*H$623","v":0},{"$f":"IF(I$625>=$C871,MIN(-(SUM($F871:H871)-$E871),($E871*(1-$D$627))*$D871),0)*I$623","v":0},{"$f":"IF(J$625>=$C871,MIN(-(SUM($F871:I871)-$E871),($E871*(1-$D$627))*$D871),0)*J$623","v":0},{"$f":"IF(K$625>=$C871,MIN(-(SUM($F871:J871)-$E871),($E871*(1-$D$627))*$D871),0)*K$623","v":0},{"$f":"IF(L$625>=$C871,MIN(-(SUM($F871:K871)-$E871),($E871*(1-$D$627))*$D871),0)*L$623","v":0},{"$f":"IF(M$625>=$C871,MIN(-(SUM($F871:L871)-$E871),($E871*(1-$D$627))*$D871),0)*M$623","v":0},{"$f":"IF(N$625>=$C871,MIN(-(SUM($F871:M871)-$E871),($E871*(1-$D$627))*$D871),0)*N$623","v":0},{"$f":"IF(O$625>=$C871,MIN(-(SUM($F871:N871)-$E871),($E871*(1-$D$627))*$D871),0)*O$623","v":0},{"$f":"IF(P$625>=$C871,MIN(-(SUM($F871:O871)-$E871),($E871*(1-$D$627))*$D871),0)*P$623","v":0},{"$f":"IF(Q$625>=$C871,MIN(-(SUM($F871:P871)-$E871),($E871*(1-$D$627))*$D871),0)*Q$623","v":0},{"$f":"IF(R$625>=$C871,MIN(-(SUM($F871:Q871)-$E871),($E871*(1-$D$627))*$D871),0)*R$623","v":0},{"$f":"IF(S$625>=$C871,MIN(-(SUM($F871:R871)-$E871),($E871*(1-$D$627))*$D871),0)*S$623","v":0},{"$f":"IF(T$625>=$C871,MIN(-(SUM($F871:S871)-$E871),($E871*(1-$D$627))*$D871),0)*T$623","v":0},{"$f":"IF(U$625>=$C871,MIN(-(SUM($F871:T871)-$E871),($E871*(1-$D$627))*$D871),0)*U$623","v":0},{"$f":"IF(V$625>=$C871,MIN(-(SUM($F871:U871)-$E871),($E871*(1-$D$627))*$D871),0)*V$623","v":0},{"$f":"IF(W$625>=$C871,MIN(-(SUM($F871:V871)-$E871),($E871*(1-$D$627))*$D871),0)*W$623","v":0},{"$f":"IF(X$625>=$C871,MIN(-(SUM($F871:W871)-$E871),($E871*(1-$D$627))*$D871),0)*X$623","v":0},{"$f":"IF(Y$625>=$C871,MIN(-(SUM($F871:X871)-$E871),($E871*(1-$D$627))*$D871),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C871,MIN(-(SUM($F871:Y871)-$E871),($E871*(1-$D$627))*$D871),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C871,MIN(-(SUM($F871:Z871)-$E871),($E871*(1-$D$627))*$D871),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C871,MIN(-(SUM($F871:AA871)-$E871),($E871*(1-$D$627))*$D871),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C871,MIN(-(SUM($F871:AB871)-$E871),($E871*(1-$D$627))*$D871),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C871,MIN(-(SUM($F871:AC871)-$E871),($E871*(1-$D$627))*$D871),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C871,MIN(-(SUM($F871:AD871)-$E871),($E871*(1-$D$627))*$D871),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C871,MIN(-(SUM($F871:AE871)-$E871),($E871*(1-$D$627))*$D871),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C871,MIN(-(SUM($F871:AF871)-$E871),($E871*(1-$D$627))*$D871),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C871,MIN(-(SUM($F871:AG871)-$E871),($E871*(1-$D$627))*$D871),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C871,MIN(-(SUM($F871:AH871)-$E871),($E871*(1-$D$627))*$D871),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C871,MIN(-(SUM($F871:AI871)-$E871),($E871*(1-$D$627))*$D871),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C871,MIN(-(SUM($F871:AJ871)-$E871),($E871*(1-$D$627))*$D871),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C871,MIN(-(SUM($F871:AK871)-$E871),($E871*(1-$D$627))*$D871),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C871,MIN(-(SUM($F871:AL871)-$E871),($E871*(1-$D$627))*$D871),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C871,MIN(-(SUM($F871:AM871)-$E871),($E871*(1-$D$627))*$D871),0)*AN$623","v":0}]
[null,null,18,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E872*D852","v":0},{"$f":"IF(G$625>=$C872,MIN(-(SUM(F872:$F872)-$E872),($E872*(1-$D$627))*$D872),0)*G$623","v":0},{"$f":"IF(H$625>=$C872,MIN(-(SUM($F872:G872)-$E872),($E872*(1-$D$627))*$D872),0)*H$623","v":0},{"$f":"IF(I$625>=$C872,MIN(-(SUM($F872:H872)-$E872),($E872*(1-$D$627))*$D872),0)*I$623","v":0},{"$f":"IF(J$625>=$C872,MIN(-(SUM($F872:I872)-$E872),($E872*(1-$D$627))*$D872),0)*J$623","v":0},{"$f":"IF(K$625>=$C872,MIN(-(SUM($F872:J872)-$E872),($E872*(1-$D$627))*$D872),0)*K$623","v":0},{"$f":"IF(L$625>=$C872,MIN(-(SUM($F872:K872)-$E872),($E872*(1-$D$627))*$D872),0)*L$623","v":0},{"$f":"IF(M$625>=$C872,MIN(-(SUM($F872:L872)-$E872),($E872*(1-$D$627))*$D872),0)*M$623","v":0},{"$f":"IF(N$625>=$C872,MIN(-(SUM($F872:M872)-$E872),($E872*(1-$D$627))*$D872),0)*N$623","v":0},{"$f":"IF(O$625>=$C872,MIN(-(SUM($F872:N872)-$E872),($E872*(1-$D$627))*$D872),0)*O$623","v":0},{"$f":"IF(P$625>=$C872,MIN(-(SUM($F872:O872)-$E872),($E872*(1-$D$627))*$D872),0)*P$623","v":0},{"$f":"IF(Q$625>=$C872,MIN(-(SUM($F872:P872)-$E872),($E872*(1-$D$627))*$D872),0)*Q$623","v":0},{"$f":"IF(R$625>=$C872,MIN(-(SUM($F872:Q872)-$E872),($E872*(1-$D$627))*$D872),0)*R$623","v":0},{"$f":"IF(S$625>=$C872,MIN(-(SUM($F872:R872)-$E872),($E872*(1-$D$627))*$D872),0)*S$623","v":0},{"$f":"IF(T$625>=$C872,MIN(-(SUM($F872:S872)-$E872),($E872*(1-$D$627))*$D872),0)*T$623","v":0},{"$f":"IF(U$625>=$C872,MIN(-(SUM($F872:T872)-$E872),($E872*(1-$D$627))*$D872),0)*U$623","v":0},{"$f":"IF(V$625>=$C872,MIN(-(SUM($F872:U872)-$E872),($E872*(1-$D$627))*$D872),0)*V$623","v":0},{"$f":"IF(W$625>=$C872,MIN(-(SUM($F872:V872)-$E872),($E872*(1-$D$627))*$D872),0)*W$623","v":0},{"$f":"IF(X$625>=$C872,MIN(-(SUM($F872:W872)-$E872),($E872*(1-$D$627))*$D872),0)*X$623","v":0},{"$f":"IF(Y$625>=$C872,MIN(-(SUM($F872:X872)-$E872),($E872*(1-$D$627))*$D872),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C872,MIN(-(SUM($F872:Y872)-$E872),($E872*(1-$D$627))*$D872),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C872,MIN(-(SUM($F872:Z872)-$E872),($E872*(1-$D$627))*$D872),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C872,MIN(-(SUM($F872:AA872)-$E872),($E872*(1-$D$627))*$D872),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C872,MIN(-(SUM($F872:AB872)-$E872),($E872*(1-$D$627))*$D872),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C872,MIN(-(SUM($F872:AC872)-$E872),($E872*(1-$D$627))*$D872),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C872,MIN(-(SUM($F872:AD872)-$E872),($E872*(1-$D$627))*$D872),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C872,MIN(-(SUM($F872:AE872)-$E872),($E872*(1-$D$627))*$D872),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C872,MIN(-(SUM($F872:AF872)-$E872),($E872*(1-$D$627))*$D872),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C872,MIN(-(SUM($F872:AG872)-$E872),($E872*(1-$D$627))*$D872),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C872,MIN(-(SUM($F872:AH872)-$E872),($E872*(1-$D$627))*$D872),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C872,MIN(-(SUM($F872:AI872)-$E872),($E872*(1-$D$627))*$D872),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C872,MIN(-(SUM($F872:AJ872)-$E872),($E872*(1-$D$627))*$D872),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C872,MIN(-(SUM($F872:AK872)-$E872),($E872*(1-$D$627))*$D872),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C872,MIN(-(SUM($F872:AL872)-$E872),($E872*(1-$D$627))*$D872),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C872,MIN(-(SUM($F872:AM872)-$E872),($E872*(1-$D$627))*$D872),0)*AN$623","v":0}]
[null,null,19,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E873*D852","v":0},{"$f":"IF(G$625>=$C873,MIN(-(SUM(F873:$F873)-$E873),($E873*(1-$D$627))*$D873),0)*G$623","v":0},{"$f":"IF(H$625>=$C873,MIN(-(SUM($F873:G873)-$E873),($E873*(1-$D$627))*$D873),0)*H$623","v":0},{"$f":"IF(I$625>=$C873,MIN(-(SUM($F873:H873)-$E873),($E873*(1-$D$627))*$D873),0)*I$623","v":0},{"$f":"IF(J$625>=$C873,MIN(-(SUM($F873:I873)-$E873),($E873*(1-$D$627))*$D873),0)*J$623","v":0},{"$f":"IF(K$625>=$C873,MIN(-(SUM($F873:J873)-$E873),($E873*(1-$D$627))*$D873),0)*K$623","v":0},{"$f":"IF(L$625>=$C873,MIN(-(SUM($F873:K873)-$E873),($E873*(1-$D$627))*$D873),0)*L$623","v":0},{"$f":"IF(M$625>=$C873,MIN(-(SUM($F873:L873)-$E873),($E873*(1-$D$627))*$D873),0)*M$623","v":0},{"$f":"IF(N$625>=$C873,MIN(-(SUM($F873:M873)-$E873),($E873*(1-$D$627))*$D873),0)*N$623","v":0},{"$f":"IF(O$625>=$C873,MIN(-(SUM($F873:N873)-$E873),($E873*(1-$D$627))*$D873),0)*O$623","v":0},{"$f":"IF(P$625>=$C873,MIN(-(SUM($F873:O873)-$E873),($E873*(1-$D$627))*$D873),0)*P$623","v":0},{"$f":"IF(Q$625>=$C873,MIN(-(SUM($F873:P873)-$E873),($E873*(1-$D$627))*$D873),0)*Q$623","v":0},{"$f":"IF(R$625>=$C873,MIN(-(SUM($F873:Q873)-$E873),($E873*(1-$D$627))*$D873),0)*R$623","v":0},{"$f":"IF(S$625>=$C873,MIN(-(SUM($F873:R873)-$E873),($E873*(1-$D$627))*$D873),0)*S$623","v":0},{"$f":"IF(T$625>=$C873,MIN(-(SUM($F873:S873)-$E873),($E873*(1-$D$627))*$D873),0)*T$623","v":0},{"$f":"IF(U$625>=$C873,MIN(-(SUM($F873:T873)-$E873),($E873*(1-$D$627))*$D873),0)*U$623","v":0},{"$f":"IF(V$625>=$C873,MIN(-(SUM($F873:U873)-$E873),($E873*(1-$D$627))*$D873),0)*V$623","v":0},{"$f":"IF(W$625>=$C873,MIN(-(SUM($F873:V873)-$E873),($E873*(1-$D$627))*$D873),0)*W$623","v":0},{"$f":"IF(X$625>=$C873,MIN(-(SUM($F873:W873)-$E873),($E873*(1-$D$627))*$D873),0)*X$623","v":0},{"$f":"IF(Y$625>=$C873,MIN(-(SUM($F873:X873)-$E873),($E873*(1-$D$627))*$D873),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C873,MIN(-(SUM($F873:Y873)-$E873),($E873*(1-$D$627))*$D873),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C873,MIN(-(SUM($F873:Z873)-$E873),($E873*(1-$D$627))*$D873),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C873,MIN(-(SUM($F873:AA873)-$E873),($E873*(1-$D$627))*$D873),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C873,MIN(-(SUM($F873:AB873)-$E873),($E873*(1-$D$627))*$D873),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C873,MIN(-(SUM($F873:AC873)-$E873),($E873*(1-$D$627))*$D873),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C873,MIN(-(SUM($F873:AD873)-$E873),($E873*(1-$D$627))*$D873),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C873,MIN(-(SUM($F873:AE873)-$E873),($E873*(1-$D$627))*$D873),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C873,MIN(-(SUM($F873:AF873)-$E873),($E873*(1-$D$627))*$D873),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C873,MIN(-(SUM($F873:AG873)-$E873),($E873*(1-$D$627))*$D873),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C873,MIN(-(SUM($F873:AH873)-$E873),($E873*(1-$D$627))*$D873),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C873,MIN(-(SUM($F873:AI873)-$E873),($E873*(1-$D$627))*$D873),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C873,MIN(-(SUM($F873:AJ873)-$E873),($E873*(1-$D$627))*$D873),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C873,MIN(-(SUM($F873:AK873)-$E873),($E873*(1-$D$627))*$D873),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C873,MIN(-(SUM($F873:AL873)-$E873),($E873*(1-$D$627))*$D873),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C873,MIN(-(SUM($F873:AM873)-$E873),($E873*(1-$D$627))*$D873),0)*AN$623","v":0}]
[null,null,20,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E874*D852","v":0},{"$f":"IF(G$625>=$C874,MIN(-(SUM(F874:$F874)-$E874),($E874*(1-$D$627))*$D874),0)*G$623","v":0},{"$f":"IF(H$625>=$C874,MIN(-(SUM($F874:G874)-$E874),($E874*(1-$D$627))*$D874),0)*H$623","v":0},{"$f":"IF(I$625>=$C874,MIN(-(SUM($F874:H874)-$E874),($E874*(1-$D$627))*$D874),0)*I$623","v":0},{"$f":"IF(J$625>=$C874,MIN(-(SUM($F874:I874)-$E874),($E874*(1-$D$627))*$D874),0)*J$623","v":0},{"$f":"IF(K$625>=$C874,MIN(-(SUM($F874:J874)-$E874),($E874*(1-$D$627))*$D874),0)*K$623","v":0},{"$f":"IF(L$625>=$C874,MIN(-(SUM($F874:K874)-$E874),($E874*(1-$D$627))*$D874),0)*L$623","v":0},{"$f":"IF(M$625>=$C874,MIN(-(SUM($F874:L874)-$E874),($E874*(1-$D$627))*$D874),0)*M$623","v":0},{"$f":"IF(N$625>=$C874,MIN(-(SUM($F874:M874)-$E874),($E874*(1-$D$627))*$D874),0)*N$623","v":0},{"$f":"IF(O$625>=$C874,MIN(-(SUM($F874:N874)-$E874),($E874*(1-$D$627))*$D874),0)*O$623","v":0},{"$f":"IF(P$625>=$C874,MIN(-(SUM($F874:O874)-$E874),($E874*(1-$D$627))*$D874),0)*P$623","v":0},{"$f":"IF(Q$625>=$C874,MIN(-(SUM($F874:P874)-$E874),($E874*(1-$D$627))*$D874),0)*Q$623","v":0},{"$f":"IF(R$625>=$C874,MIN(-(SUM($F874:Q874)-$E874),($E874*(1-$D$627))*$D874),0)*R$623","v":0},{"$f":"IF(S$625>=$C874,MIN(-(SUM($F874:R874)-$E874),($E874*(1-$D$627))*$D874),0)*S$623","v":0},{"$f":"IF(T$625>=$C874,MIN(-(SUM($F874:S874)-$E874),($E874*(1-$D$627))*$D874),0)*T$623","v":0},{"$f":"IF(U$625>=$C874,MIN(-(SUM($F874:T874)-$E874),($E874*(1-$D$627))*$D874),0)*U$623","v":0},{"$f":"IF(V$625>=$C874,MIN(-(SUM($F874:U874)-$E874),($E874*(1-$D$627))*$D874),0)*V$623","v":0},{"$f":"IF(W$625>=$C874,MIN(-(SUM($F874:V874)-$E874),($E874*(1-$D$627))*$D874),0)*W$623","v":0},{"$f":"IF(X$625>=$C874,MIN(-(SUM($F874:W874)-$E874),($E874*(1-$D$627))*$D874),0)*X$623","v":0},{"$f":"IF(Y$625>=$C874,MIN(-(SUM($F874:X874)-$E874),($E874*(1-$D$627))*$D874),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C874,MIN(-(SUM($F874:Y874)-$E874),($E874*(1-$D$627))*$D874),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C874,MIN(-(SUM($F874:Z874)-$E874),($E874*(1-$D$627))*$D874),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C874,MIN(-(SUM($F874:AA874)-$E874),($E874*(1-$D$627))*$D874),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C874,MIN(-(SUM($F874:AB874)-$E874),($E874*(1-$D$627))*$D874),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C874,MIN(-(SUM($F874:AC874)-$E874),($E874*(1-$D$627))*$D874),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C874,MIN(-(SUM($F874:AD874)-$E874),($E874*(1-$D$627))*$D874),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C874,MIN(-(SUM($F874:AE874)-$E874),($E874*(1-$D$627))*$D874),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C874,MIN(-(SUM($F874:AF874)-$E874),($E874*(1-$D$627))*$D874),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C874,MIN(-(SUM($F874:AG874)-$E874),($E874*(1-$D$627))*$D874),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C874,MIN(-(SUM($F874:AH874)-$E874),($E874*(1-$D$627))*$D874),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C874,MIN(-(SUM($F874:AI874)-$E874),($E874*(1-$D$627))*$D874),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C874,MIN(-(SUM($F874:AJ874)-$E874),($E874*(1-$D$627))*$D874),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C874,MIN(-(SUM($F874:AK874)-$E874),($E874*(1-$D$627))*$D874),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C874,MIN(-(SUM($F874:AL874)-$E874),($E874*(1-$D$627))*$D874),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C874,MIN(-(SUM($F874:AM874)-$E874),($E874*(1-$D$627))*$D874),0)*AN$623","v":0}]
[null,null,21,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E875*D852","v":0},{"$f":"IF(G$625>=$C875,MIN(-(SUM(F875:$F875)-$E875),($E875*(1-$D$627))*$D875),0)*G$623","v":0},{"$f":"IF(H$625>=$C875,MIN(-(SUM($F875:G875)-$E875),($E875*(1-$D$627))*$D875),0)*H$623","v":0},{"$f":"IF(I$625>=$C875,MIN(-(SUM($F875:H875)-$E875),($E875*(1-$D$627))*$D875),0)*I$623","v":0},{"$f":"IF(J$625>=$C875,MIN(-(SUM($F875:I875)-$E875),($E875*(1-$D$627))*$D875),0)*J$623","v":0},{"$f":"IF(K$625>=$C875,MIN(-(SUM($F875:J875)-$E875),($E875*(1-$D$627))*$D875),0)*K$623","v":0},{"$f":"IF(L$625>=$C875,MIN(-(SUM($F875:K875)-$E875),($E875*(1-$D$627))*$D875),0)*L$623","v":0},{"$f":"IF(M$625>=$C875,MIN(-(SUM($F875:L875)-$E875),($E875*(1-$D$627))*$D875),0)*M$623","v":0},{"$f":"IF(N$625>=$C875,MIN(-(SUM($F875:M875)-$E875),($E875*(1-$D$627))*$D875),0)*N$623","v":0},{"$f":"IF(O$625>=$C875,MIN(-(SUM($F875:N875)-$E875),($E875*(1-$D$627))*$D875),0)*O$623","v":0},{"$f":"IF(P$625>=$C875,MIN(-(SUM($F875:O875)-$E875),($E875*(1-$D$627))*$D875),0)*P$623","v":0},{"$f":"IF(Q$625>=$C875,MIN(-(SUM($F875:P875)-$E875),($E875*(1-$D$627))*$D875),0)*Q$623","v":0},{"$f":"IF(R$625>=$C875,MIN(-(SUM($F875:Q875)-$E875),($E875*(1-$D$627))*$D875),0)*R$623","v":0},{"$f":"IF(S$625>=$C875,MIN(-(SUM($F875:R875)-$E875),($E875*(1-$D$627))*$D875),0)*S$623","v":0},{"$f":"IF(T$625>=$C875,MIN(-(SUM($F875:S875)-$E875),($E875*(1-$D$627))*$D875),0)*T$623","v":0},{"$f":"IF(U$625>=$C875,MIN(-(SUM($F875:T875)-$E875),($E875*(1-$D$627))*$D875),0)*U$623","v":0},{"$f":"IF(V$625>=$C875,MIN(-(SUM($F875:U875)-$E875),($E875*(1-$D$627))*$D875),0)*V$623","v":0},{"$f":"IF(W$625>=$C875,MIN(-(SUM($F875:V875)-$E875),($E875*(1-$D$627))*$D875),0)*W$623","v":0},{"$f":"IF(X$625>=$C875,MIN(-(SUM($F875:W875)-$E875),($E875*(1-$D$627))*$D875),0)*X$623","v":0},{"$f":"IF(Y$625>=$C875,MIN(-(SUM($F875:X875)-$E875),($E875*(1-$D$627))*$D875),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C875,MIN(-(SUM($F875:Y875)-$E875),($E875*(1-$D$627))*$D875),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C875,MIN(-(SUM($F875:Z875)-$E875),($E875*(1-$D$627))*$D875),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C875,MIN(-(SUM($F875:AA875)-$E875),($E875*(1-$D$627))*$D875),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C875,MIN(-(SUM($F875:AB875)-$E875),($E875*(1-$D$627))*$D875),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C875,MIN(-(SUM($F875:AC875)-$E875),($E875*(1-$D$627))*$D875),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C875,MIN(-(SUM($F875:AD875)-$E875),($E875*(1-$D$627))*$D875),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C875,MIN(-(SUM($F875:AE875)-$E875),($E875*(1-$D$627))*$D875),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C875,MIN(-(SUM($F875:AF875)-$E875),($E875*(1-$D$627))*$D875),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C875,MIN(-(SUM($F875:AG875)-$E875),($E875*(1-$D$627))*$D875),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C875,MIN(-(SUM($F875:AH875)-$E875),($E875*(1-$D$627))*$D875),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C875,MIN(-(SUM($F875:AI875)-$E875),($E875*(1-$D$627))*$D875),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C875,MIN(-(SUM($F875:AJ875)-$E875),($E875*(1-$D$627))*$D875),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C875,MIN(-(SUM($F875:AK875)-$E875),($E875*(1-$D$627))*$D875),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C875,MIN(-(SUM($F875:AL875)-$E875),($E875*(1-$D$627))*$D875),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C875,MIN(-(SUM($F875:AM875)-$E875),($E875*(1-$D$627))*$D875),0)*AN$623","v":0}]
[null,null,22,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E876*D852","v":0},{"$f":"IF(G$625>=$C876,MIN(-(SUM(F876:$F876)-$E876),($E876*(1-$D$627))*$D876),0)*G$623","v":0},{"$f":"IF(H$625>=$C876,MIN(-(SUM($F876:G876)-$E876),($E876*(1-$D$627))*$D876),0)*H$623","v":0},{"$f":"IF(I$625>=$C876,MIN(-(SUM($F876:H876)-$E876),($E876*(1-$D$627))*$D876),0)*I$623","v":0},{"$f":"IF(J$625>=$C876,MIN(-(SUM($F876:I876)-$E876),($E876*(1-$D$627))*$D876),0)*J$623","v":0},{"$f":"IF(K$625>=$C876,MIN(-(SUM($F876:J876)-$E876),($E876*(1-$D$627))*$D876),0)*K$623","v":0},{"$f":"IF(L$625>=$C876,MIN(-(SUM($F876:K876)-$E876),($E876*(1-$D$627))*$D876),0)*L$623","v":0},{"$f":"IF(M$625>=$C876,MIN(-(SUM($F876:L876)-$E876),($E876*(1-$D$627))*$D876),0)*M$623","v":0},{"$f":"IF(N$625>=$C876,MIN(-(SUM($F876:M876)-$E876),($E876*(1-$D$627))*$D876),0)*N$623","v":0},{"$f":"IF(O$625>=$C876,MIN(-(SUM($F876:N876)-$E876),($E876*(1-$D$627))*$D876),0)*O$623","v":0},{"$f":"IF(P$625>=$C876,MIN(-(SUM($F876:O876)-$E876),($E876*(1-$D$627))*$D876),0)*P$623","v":0},{"$f":"IF(Q$625>=$C876,MIN(-(SUM($F876:P876)-$E876),($E876*(1-$D$627))*$D876),0)*Q$623","v":0},{"$f":"IF(R$625>=$C876,MIN(-(SUM($F876:Q876)-$E876),($E876*(1-$D$627))*$D876),0)*R$623","v":0},{"$f":"IF(S$625>=$C876,MIN(-(SUM($F876:R876)-$E876),($E876*(1-$D$627))*$D876),0)*S$623","v":0},{"$f":"IF(T$625>=$C876,MIN(-(SUM($F876:S876)-$E876),($E876*(1-$D$627))*$D876),0)*T$623","v":0},{"$f":"IF(U$625>=$C876,MIN(-(SUM($F876:T876)-$E876),($E876*(1-$D$627))*$D876),0)*U$623","v":0},{"$f":"IF(V$625>=$C876,MIN(-(SUM($F876:U876)-$E876),($E876*(1-$D$627))*$D876),0)*V$623","v":0},{"$f":"IF(W$625>=$C876,MIN(-(SUM($F876:V876)-$E876),($E876*(1-$D$627))*$D876),0)*W$623","v":0},{"$f":"IF(X$625>=$C876,MIN(-(SUM($F876:W876)-$E876),($E876*(1-$D$627))*$D876),0)*X$623","v":0},{"$f":"IF(Y$625>=$C876,MIN(-(SUM($F876:X876)-$E876),($E876*(1-$D$627))*$D876),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C876,MIN(-(SUM($F876:Y876)-$E876),($E876*(1-$D$627))*$D876),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C876,MIN(-(SUM($F876:Z876)-$E876),($E876*(1-$D$627))*$D876),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C876,MIN(-(SUM($F876:AA876)-$E876),($E876*(1-$D$627))*$D876),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C876,MIN(-(SUM($F876:AB876)-$E876),($E876*(1-$D$627))*$D876),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C876,MIN(-(SUM($F876:AC876)-$E876),($E876*(1-$D$627))*$D876),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C876,MIN(-(SUM($F876:AD876)-$E876),($E876*(1-$D$627))*$D876),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C876,MIN(-(SUM($F876:AE876)-$E876),($E876*(1-$D$627))*$D876),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C876,MIN(-(SUM($F876:AF876)-$E876),($E876*(1-$D$627))*$D876),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C876,MIN(-(SUM($F876:AG876)-$E876),($E876*(1-$D$627))*$D876),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C876,MIN(-(SUM($F876:AH876)-$E876),($E876*(1-$D$627))*$D876),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C876,MIN(-(SUM($F876:AI876)-$E876),($E876*(1-$D$627))*$D876),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C876,MIN(-(SUM($F876:AJ876)-$E876),($E876*(1-$D$627))*$D876),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C876,MIN(-(SUM($F876:AK876)-$E876),($E876*(1-$D$627))*$D876),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C876,MIN(-(SUM($F876:AL876)-$E876),($E876*(1-$D$627))*$D876),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C876,MIN(-(SUM($F876:AM876)-$E876),($E876*(1-$D$627))*$D876),0)*AN$623","v":0}]
[null,null,23,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E877*D852","v":0},{"$f":"IF(G$625>=$C877,MIN(-(SUM(F877:$F877)-$E877),($E877*(1-$D$627))*$D877),0)*G$623","v":0},{"$f":"IF(H$625>=$C877,MIN(-(SUM($F877:G877)-$E877),($E877*(1-$D$627))*$D877),0)*H$623","v":0},{"$f":"IF(I$625>=$C877,MIN(-(SUM($F877:H877)-$E877),($E877*(1-$D$627))*$D877),0)*I$623","v":0},{"$f":"IF(J$625>=$C877,MIN(-(SUM($F877:I877)-$E877),($E877*(1-$D$627))*$D877),0)*J$623","v":0},{"$f":"IF(K$625>=$C877,MIN(-(SUM($F877:J877)-$E877),($E877*(1-$D$627))*$D877),0)*K$623","v":0},{"$f":"IF(L$625>=$C877,MIN(-(SUM($F877:K877)-$E877),($E877*(1-$D$627))*$D877),0)*L$623","v":0},{"$f":"IF(M$625>=$C877,MIN(-(SUM($F877:L877)-$E877),($E877*(1-$D$627))*$D877),0)*M$623","v":0},{"$f":"IF(N$625>=$C877,MIN(-(SUM($F877:M877)-$E877),($E877*(1-$D$627))*$D877),0)*N$623","v":0},{"$f":"IF(O$625>=$C877,MIN(-(SUM($F877:N877)-$E877),($E877*(1-$D$627))*$D877),0)*O$623","v":0},{"$f":"IF(P$625>=$C877,MIN(-(SUM($F877:O877)-$E877),($E877*(1-$D$627))*$D877),0)*P$623","v":0},{"$f":"IF(Q$625>=$C877,MIN(-(SUM($F877:P877)-$E877),($E877*(1-$D$627))*$D877),0)*Q$623","v":0},{"$f":"IF(R$625>=$C877,MIN(-(SUM($F877:Q877)-$E877),($E877*(1-$D$627))*$D877),0)*R$623","v":0},{"$f":"IF(S$625>=$C877,MIN(-(SUM($F877:R877)-$E877),($E877*(1-$D$627))*$D877),0)*S$623","v":0},{"$f":"IF(T$625>=$C877,MIN(-(SUM($F877:S877)-$E877),($E877*(1-$D$627))*$D877),0)*T$623","v":0},{"$f":"IF(U$625>=$C877,MIN(-(SUM($F877:T877)-$E877),($E877*(1-$D$627))*$D877),0)*U$623","v":0},{"$f":"IF(V$625>=$C877,MIN(-(SUM($F877:U877)-$E877),($E877*(1-$D$627))*$D877),0)*V$623","v":0},{"$f":"IF(W$625>=$C877,MIN(-(SUM($F877:V877)-$E877),($E877*(1-$D$627))*$D877),0)*W$623","v":0},{"$f":"IF(X$625>=$C877,MIN(-(SUM($F877:W877)-$E877),($E877*(1-$D$627))*$D877),0)*X$623","v":0},{"$f":"IF(Y$625>=$C877,MIN(-(SUM($F877:X877)-$E877),($E877*(1-$D$627))*$D877),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C877,MIN(-(SUM($F877:Y877)-$E877),($E877*(1-$D$627))*$D877),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C877,MIN(-(SUM($F877:Z877)-$E877),($E877*(1-$D$627))*$D877),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C877,MIN(-(SUM($F877:AA877)-$E877),($E877*(1-$D$627))*$D877),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C877,MIN(-(SUM($F877:AB877)-$E877),($E877*(1-$D$627))*$D877),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C877,MIN(-(SUM($F877:AC877)-$E877),($E877*(1-$D$627))*$D877),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C877,MIN(-(SUM($F877:AD877)-$E877),($E877*(1-$D$627))*$D877),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C877,MIN(-(SUM($F877:AE877)-$E877),($E877*(1-$D$627))*$D877),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C877,MIN(-(SUM($F877:AF877)-$E877),($E877*(1-$D$627))*$D877),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C877,MIN(-(SUM($F877:AG877)-$E877),($E877*(1-$D$627))*$D877),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C877,MIN(-(SUM($F877:AH877)-$E877),($E877*(1-$D$627))*$D877),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C877,MIN(-(SUM($F877:AI877)-$E877),($E877*(1-$D$627))*$D877),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C877,MIN(-(SUM($F877:AJ877)-$E877),($E877*(1-$D$627))*$D877),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C877,MIN(-(SUM($F877:AK877)-$E877),($E877*(1-$D$627))*$D877),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C877,MIN(-(SUM($F877:AL877)-$E877),($E877*(1-$D$627))*$D877),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C877,MIN(-(SUM($F877:AM877)-$E877),($E877*(1-$D$627))*$D877),0)*AN$623","v":0}]
[null,null,24,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E878*D852","v":0},{"$f":"IF(G$625>=$C878,MIN(-(SUM(F878:$F878)-$E878),($E878*(1-$D$627))*$D878),0)*G$623","v":0},{"$f":"IF(H$625>=$C878,MIN(-(SUM($F878:G878)-$E878),($E878*(1-$D$627))*$D878),0)*H$623","v":0},{"$f":"IF(I$625>=$C878,MIN(-(SUM($F878:H878)-$E878),($E878*(1-$D$627))*$D878),0)*I$623","v":0},{"$f":"IF(J$625>=$C878,MIN(-(SUM($F878:I878)-$E878),($E878*(1-$D$627))*$D878),0)*J$623","v":0},{"$f":"IF(K$625>=$C878,MIN(-(SUM($F878:J878)-$E878),($E878*(1-$D$627))*$D878),0)*K$623","v":0},{"$f":"IF(L$625>=$C878,MIN(-(SUM($F878:K878)-$E878),($E878*(1-$D$627))*$D878),0)*L$623","v":0},{"$f":"IF(M$625>=$C878,MIN(-(SUM($F878:L878)-$E878),($E878*(1-$D$627))*$D878),0)*M$623","v":0},{"$f":"IF(N$625>=$C878,MIN(-(SUM($F878:M878)-$E878),($E878*(1-$D$627))*$D878),0)*N$623","v":0},{"$f":"IF(O$625>=$C878,MIN(-(SUM($F878:N878)-$E878),($E878*(1-$D$627))*$D878),0)*O$623","v":0},{"$f":"IF(P$625>=$C878,MIN(-(SUM($F878:O878)-$E878),($E878*(1-$D$627))*$D878),0)*P$623","v":0},{"$f":"IF(Q$625>=$C878,MIN(-(SUM($F878:P878)-$E878),($E878*(1-$D$627))*$D878),0)*Q$623","v":0},{"$f":"IF(R$625>=$C878,MIN(-(SUM($F878:Q878)-$E878),($E878*(1-$D$627))*$D878),0)*R$623","v":0},{"$f":"IF(S$625>=$C878,MIN(-(SUM($F878:R878)-$E878),($E878*(1-$D$627))*$D878),0)*S$623","v":0},{"$f":"IF(T$625>=$C878,MIN(-(SUM($F878:S878)-$E878),($E878*(1-$D$627))*$D878),0)*T$623","v":0},{"$f":"IF(U$625>=$C878,MIN(-(SUM($F878:T878)-$E878),($E878*(1-$D$627))*$D878),0)*U$623","v":0},{"$f":"IF(V$625>=$C878,MIN(-(SUM($F878:U878)-$E878),($E878*(1-$D$627))*$D878),0)*V$623","v":0},{"$f":"IF(W$625>=$C878,MIN(-(SUM($F878:V878)-$E878),($E878*(1-$D$627))*$D878),0)*W$623","v":0},{"$f":"IF(X$625>=$C878,MIN(-(SUM($F878:W878)-$E878),($E878*(1-$D$627))*$D878),0)*X$623","v":0},{"$f":"IF(Y$625>=$C878,MIN(-(SUM($F878:X878)-$E878),($E878*(1-$D$627))*$D878),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C878,MIN(-(SUM($F878:Y878)-$E878),($E878*(1-$D$627))*$D878),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C878,MIN(-(SUM($F878:Z878)-$E878),($E878*(1-$D$627))*$D878),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C878,MIN(-(SUM($F878:AA878)-$E878),($E878*(1-$D$627))*$D878),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C878,MIN(-(SUM($F878:AB878)-$E878),($E878*(1-$D$627))*$D878),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C878,MIN(-(SUM($F878:AC878)-$E878),($E878*(1-$D$627))*$D878),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C878,MIN(-(SUM($F878:AD878)-$E878),($E878*(1-$D$627))*$D878),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C878,MIN(-(SUM($F878:AE878)-$E878),($E878*(1-$D$627))*$D878),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C878,MIN(-(SUM($F878:AF878)-$E878),($E878*(1-$D$627))*$D878),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C878,MIN(-(SUM($F878:AG878)-$E878),($E878*(1-$D$627))*$D878),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C878,MIN(-(SUM($F878:AH878)-$E878),($E878*(1-$D$627))*$D878),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C878,MIN(-(SUM($F878:AI878)-$E878),($E878*(1-$D$627))*$D878),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C878,MIN(-(SUM($F878:AJ878)-$E878),($E878*(1-$D$627))*$D878),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C878,MIN(-(SUM($F878:AK878)-$E878),($E878*(1-$D$627))*$D878),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C878,MIN(-(SUM($F878:AL878)-$E878),($E878*(1-$D$627))*$D878),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C878,MIN(-(SUM($F878:AM878)-$E878),($E878*(1-$D$627))*$D878),0)*AN$623","v":0}]
[null,null,25,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E879*D852","v":0},{"$f":"IF(G$625>=$C879,MIN(-(SUM(F879:$F879)-$E879),($E879*(1-$D$627))*$D879),0)*G$623","v":0},{"$f":"IF(H$625>=$C879,MIN(-(SUM($F879:G879)-$E879),($E879*(1-$D$627))*$D879),0)*H$623","v":0},{"$f":"IF(I$625>=$C879,MIN(-(SUM($F879:H879)-$E879),($E879*(1-$D$627))*$D879),0)*I$623","v":0},{"$f":"IF(J$625>=$C879,MIN(-(SUM($F879:I879)-$E879),($E879*(1-$D$627))*$D879),0)*J$623","v":0},{"$f":"IF(K$625>=$C879,MIN(-(SUM($F879:J879)-$E879),($E879*(1-$D$627))*$D879),0)*K$623","v":0},{"$f":"IF(L$625>=$C879,MIN(-(SUM($F879:K879)-$E879),($E879*(1-$D$627))*$D879),0)*L$623","v":0},{"$f":"IF(M$625>=$C879,MIN(-(SUM($F879:L879)-$E879),($E879*(1-$D$627))*$D879),0)*M$623","v":0},{"$f":"IF(N$625>=$C879,MIN(-(SUM($F879:M879)-$E879),($E879*(1-$D$627))*$D879),0)*N$623","v":0},{"$f":"IF(O$625>=$C879,MIN(-(SUM($F879:N879)-$E879),($E879*(1-$D$627))*$D879),0)*O$623","v":0},{"$f":"IF(P$625>=$C879,MIN(-(SUM($F879:O879)-$E879),($E879*(1-$D$627))*$D879),0)*P$623","v":0},{"$f":"IF(Q$625>=$C879,MIN(-(SUM($F879:P879)-$E879),($E879*(1-$D$627))*$D879),0)*Q$623","v":0},{"$f":"IF(R$625>=$C879,MIN(-(SUM($F879:Q879)-$E879),($E879*(1-$D$627))*$D879),0)*R$623","v":0},{"$f":"IF(S$625>=$C879,MIN(-(SUM($F879:R879)-$E879),($E879*(1-$D$627))*$D879),0)*S$623","v":0},{"$f":"IF(T$625>=$C879,MIN(-(SUM($F879:S879)-$E879),($E879*(1-$D$627))*$D879),0)*T$623","v":0},{"$f":"IF(U$625>=$C879,MIN(-(SUM($F879:T879)-$E879),($E879*(1-$D$627))*$D879),0)*U$623","v":0},{"$f":"IF(V$625>=$C879,MIN(-(SUM($F879:U879)-$E879),($E879*(1-$D$627))*$D879),0)*V$623","v":0},{"$f":"IF(W$625>=$C879,MIN(-(SUM($F879:V879)-$E879),($E879*(1-$D$627))*$D879),0)*W$623","v":0},{"$f":"IF(X$625>=$C879,MIN(-(SUM($F879:W879)-$E879),($E879*(1-$D$627))*$D879),0)*X$623","v":0},{"$f":"IF(Y$625>=$C879,MIN(-(SUM($F879:X879)-$E879),($E879*(1-$D$627))*$D879),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C879,MIN(-(SUM($F879:Y879)-$E879),($E879*(1-$D$627))*$D879),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C879,MIN(-(SUM($F879:Z879)-$E879),($E879*(1-$D$627))*$D879),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C879,MIN(-(SUM($F879:AA879)-$E879),($E879*(1-$D$627))*$D879),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C879,MIN(-(SUM($F879:AB879)-$E879),($E879*(1-$D$627))*$D879),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C879,MIN(-(SUM($F879:AC879)-$E879),($E879*(1-$D$627))*$D879),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C879,MIN(-(SUM($F879:AD879)-$E879),($E879*(1-$D$627))*$D879),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C879,MIN(-(SUM($F879:AE879)-$E879),($E879*(1-$D$627))*$D879),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C879,MIN(-(SUM($F879:AF879)-$E879),($E879*(1-$D$627))*$D879),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C879,MIN(-(SUM($F879:AG879)-$E879),($E879*(1-$D$627))*$D879),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C879,MIN(-(SUM($F879:AH879)-$E879),($E879*(1-$D$627))*$D879),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C879,MIN(-(SUM($F879:AI879)-$E879),($E879*(1-$D$627))*$D879),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C879,MIN(-(SUM($F879:AJ879)-$E879),($E879*(1-$D$627))*$D879),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C879,MIN(-(SUM($F879:AK879)-$E879),($E879*(1-$D$627))*$D879),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C879,MIN(-(SUM($F879:AL879)-$E879),($E879*(1-$D$627))*$D879),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C879,MIN(-(SUM($F879:AM879)-$E879),($E879*(1-$D$627))*$D879),0)*AN$623","v":0}]
[null,null,26,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E880*D852","v":0},{"$f":"IF(G$625>=$C880,MIN(-(SUM(F880:$F880)-$E880),($E880*(1-$D$627))*$D880),0)*G$623","v":0},{"$f":"IF(H$625>=$C880,MIN(-(SUM($F880:G880)-$E880),($E880*(1-$D$627))*$D880),0)*H$623","v":0},{"$f":"IF(I$625>=$C880,MIN(-(SUM($F880:H880)-$E880),($E880*(1-$D$627))*$D880),0)*I$623","v":0},{"$f":"IF(J$625>=$C880,MIN(-(SUM($F880:I880)-$E880),($E880*(1-$D$627))*$D880),0)*J$623","v":0},{"$f":"IF(K$625>=$C880,MIN(-(SUM($F880:J880)-$E880),($E880*(1-$D$627))*$D880),0)*K$623","v":0},{"$f":"IF(L$625>=$C880,MIN(-(SUM($F880:K880)-$E880),($E880*(1-$D$627))*$D880),0)*L$623","v":0},{"$f":"IF(M$625>=$C880,MIN(-(SUM($F880:L880)-$E880),($E880*(1-$D$627))*$D880),0)*M$623","v":0},{"$f":"IF(N$625>=$C880,MIN(-(SUM($F880:M880)-$E880),($E880*(1-$D$627))*$D880),0)*N$623","v":0},{"$f":"IF(O$625>=$C880,MIN(-(SUM($F880:N880)-$E880),($E880*(1-$D$627))*$D880),0)*O$623","v":0},{"$f":"IF(P$625>=$C880,MIN(-(SUM($F880:O880)-$E880),($E880*(1-$D$627))*$D880),0)*P$623","v":0},{"$f":"IF(Q$625>=$C880,MIN(-(SUM($F880:P880)-$E880),($E880*(1-$D$627))*$D880),0)*Q$623","v":0},{"$f":"IF(R$625>=$C880,MIN(-(SUM($F880:Q880)-$E880),($E880*(1-$D$627))*$D880),0)*R$623","v":0},{"$f":"IF(S$625>=$C880,MIN(-(SUM($F880:R880)-$E880),($E880*(1-$D$627))*$D880),0)*S$623","v":0},{"$f":"IF(T$625>=$C880,MIN(-(SUM($F880:S880)-$E880),($E880*(1-$D$627))*$D880),0)*T$623","v":0},{"$f":"IF(U$625>=$C880,MIN(-(SUM($F880:T880)-$E880),($E880*(1-$D$627))*$D880),0)*U$623","v":0},{"$f":"IF(V$625>=$C880,MIN(-(SUM($F880:U880)-$E880),($E880*(1-$D$627))*$D880),0)*V$623","v":0},{"$f":"IF(W$625>=$C880,MIN(-(SUM($F880:V880)-$E880),($E880*(1-$D$627))*$D880),0)*W$623","v":0},{"$f":"IF(X$625>=$C880,MIN(-(SUM($F880:W880)-$E880),($E880*(1-$D$627))*$D880),0)*X$623","v":0},{"$f":"IF(Y$625>=$C880,MIN(-(SUM($F880:X880)-$E880),($E880*(1-$D$627))*$D880),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C880,MIN(-(SUM($F880:Y880)-$E880),($E880*(1-$D$627))*$D880),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C880,MIN(-(SUM($F880:Z880)-$E880),($E880*(1-$D$627))*$D880),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C880,MIN(-(SUM($F880:AA880)-$E880),($E880*(1-$D$627))*$D880),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C880,MIN(-(SUM($F880:AB880)-$E880),($E880*(1-$D$627))*$D880),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C880,MIN(-(SUM($F880:AC880)-$E880),($E880*(1-$D$627))*$D880),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C880,MIN(-(SUM($F880:AD880)-$E880),($E880*(1-$D$627))*$D880),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C880,MIN(-(SUM($F880:AE880)-$E880),($E880*(1-$D$627))*$D880),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C880,MIN(-(SUM($F880:AF880)-$E880),($E880*(1-$D$627))*$D880),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C880,MIN(-(SUM($F880:AG880)-$E880),($E880*(1-$D$627))*$D880),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C880,MIN(-(SUM($F880:AH880)-$E880),($E880*(1-$D$627))*$D880),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C880,MIN(-(SUM($F880:AI880)-$E880),($E880*(1-$D$627))*$D880),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C880,MIN(-(SUM($F880:AJ880)-$E880),($E880*(1-$D$627))*$D880),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C880,MIN(-(SUM($F880:AK880)-$E880),($E880*(1-$D$627))*$D880),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C880,MIN(-(SUM($F880:AL880)-$E880),($E880*(1-$D$627))*$D880),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C880,MIN(-(SUM($F880:AM880)-$E880),($E880*(1-$D$627))*$D880),0)*AN$623","v":0}]
[null,null,27,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E881*D852","v":0},{"$f":"IF(G$625>=$C881,MIN(-(SUM(F881:$F881)-$E881),($E881*(1-$D$627))*$D881),0)*G$623","v":0},{"$f":"IF(H$625>=$C881,MIN(-(SUM($F881:G881)-$E881),($E881*(1-$D$627))*$D881),0)*H$623","v":0},{"$f":"IF(I$625>=$C881,MIN(-(SUM($F881:H881)-$E881),($E881*(1-$D$627))*$D881),0)*I$623","v":0},{"$f":"IF(J$625>=$C881,MIN(-(SUM($F881:I881)-$E881),($E881*(1-$D$627))*$D881),0)*J$623","v":0},{"$f":"IF(K$625>=$C881,MIN(-(SUM($F881:J881)-$E881),($E881*(1-$D$627))*$D881),0)*K$623","v":0},{"$f":"IF(L$625>=$C881,MIN(-(SUM($F881:K881)-$E881),($E881*(1-$D$627))*$D881),0)*L$623","v":0},{"$f":"IF(M$625>=$C881,MIN(-(SUM($F881:L881)-$E881),($E881*(1-$D$627))*$D881),0)*M$623","v":0},{"$f":"IF(N$625>=$C881,MIN(-(SUM($F881:M881)-$E881),($E881*(1-$D$627))*$D881),0)*N$623","v":0},{"$f":"IF(O$625>=$C881,MIN(-(SUM($F881:N881)-$E881),($E881*(1-$D$627))*$D881),0)*O$623","v":0},{"$f":"IF(P$625>=$C881,MIN(-(SUM($F881:O881)-$E881),($E881*(1-$D$627))*$D881),0)*P$623","v":0},{"$f":"IF(Q$625>=$C881,MIN(-(SUM($F881:P881)-$E881),($E881*(1-$D$627))*$D881),0)*Q$623","v":0},{"$f":"IF(R$625>=$C881,MIN(-(SUM($F881:Q881)-$E881),($E881*(1-$D$627))*$D881),0)*R$623","v":0},{"$f":"IF(S$625>=$C881,MIN(-(SUM($F881:R881)-$E881),($E881*(1-$D$627))*$D881),0)*S$623","v":0},{"$f":"IF(T$625>=$C881,MIN(-(SUM($F881:S881)-$E881),($E881*(1-$D$627))*$D881),0)*T$623","v":0},{"$f":"IF(U$625>=$C881,MIN(-(SUM($F881:T881)-$E881),($E881*(1-$D$627))*$D881),0)*U$623","v":0},{"$f":"IF(V$625>=$C881,MIN(-(SUM($F881:U881)-$E881),($E881*(1-$D$627))*$D881),0)*V$623","v":0},{"$f":"IF(W$625>=$C881,MIN(-(SUM($F881:V881)-$E881),($E881*(1-$D$627))*$D881),0)*W$623","v":0},{"$f":"IF(X$625>=$C881,MIN(-(SUM($F881:W881)-$E881),($E881*(1-$D$627))*$D881),0)*X$623","v":0},{"$f":"IF(Y$625>=$C881,MIN(-(SUM($F881:X881)-$E881),($E881*(1-$D$627))*$D881),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C881,MIN(-(SUM($F881:Y881)-$E881),($E881*(1-$D$627))*$D881),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C881,MIN(-(SUM($F881:Z881)-$E881),($E881*(1-$D$627))*$D881),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C881,MIN(-(SUM($F881:AA881)-$E881),($E881*(1-$D$627))*$D881),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C881,MIN(-(SUM($F881:AB881)-$E881),($E881*(1-$D$627))*$D881),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C881,MIN(-(SUM($F881:AC881)-$E881),($E881*(1-$D$627))*$D881),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C881,MIN(-(SUM($F881:AD881)-$E881),($E881*(1-$D$627))*$D881),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C881,MIN(-(SUM($F881:AE881)-$E881),($E881*(1-$D$627))*$D881),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C881,MIN(-(SUM($F881:AF881)-$E881),($E881*(1-$D$627))*$D881),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C881,MIN(-(SUM($F881:AG881)-$E881),($E881*(1-$D$627))*$D881),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C881,MIN(-(SUM($F881:AH881)-$E881),($E881*(1-$D$627))*$D881),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C881,MIN(-(SUM($F881:AI881)-$E881),($E881*(1-$D$627))*$D881),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C881,MIN(-(SUM($F881:AJ881)-$E881),($E881*(1-$D$627))*$D881),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C881,MIN(-(SUM($F881:AK881)-$E881),($E881*(1-$D$627))*$D881),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C881,MIN(-(SUM($F881:AL881)-$E881),($E881*(1-$D$627))*$D881),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C881,MIN(-(SUM($F881:AM881)-$E881),($E881*(1-$D$627))*$D881),0)*AN$623","v":0}]
[null,null,28,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E882*D852","v":0},{"$f":"IF(G$625>=$C882,MIN(-(SUM(F882:$F882)-$E882),($E882*(1-$D$627))*$D882),0)*G$623","v":0},{"$f":"IF(H$625>=$C882,MIN(-(SUM($F882:G882)-$E882),($E882*(1-$D$627))*$D882),0)*H$623","v":0},{"$f":"IF(I$625>=$C882,MIN(-(SUM($F882:H882)-$E882),($E882*(1-$D$627))*$D882),0)*I$623","v":0},{"$f":"IF(J$625>=$C882,MIN(-(SUM($F882:I882)-$E882),($E882*(1-$D$627))*$D882),0)*J$623","v":0},{"$f":"IF(K$625>=$C882,MIN(-(SUM($F882:J882)-$E882),($E882*(1-$D$627))*$D882),0)*K$623","v":0},{"$f":"IF(L$625>=$C882,MIN(-(SUM($F882:K882)-$E882),($E882*(1-$D$627))*$D882),0)*L$623","v":0},{"$f":"IF(M$625>=$C882,MIN(-(SUM($F882:L882)-$E882),($E882*(1-$D$627))*$D882),0)*M$623","v":0},{"$f":"IF(N$625>=$C882,MIN(-(SUM($F882:M882)-$E882),($E882*(1-$D$627))*$D882),0)*N$623","v":0},{"$f":"IF(O$625>=$C882,MIN(-(SUM($F882:N882)-$E882),($E882*(1-$D$627))*$D882),0)*O$623","v":0},{"$f":"IF(P$625>=$C882,MIN(-(SUM($F882:O882)-$E882),($E882*(1-$D$627))*$D882),0)*P$623","v":0},{"$f":"IF(Q$625>=$C882,MIN(-(SUM($F882:P882)-$E882),($E882*(1-$D$627))*$D882),0)*Q$623","v":0},{"$f":"IF(R$625>=$C882,MIN(-(SUM($F882:Q882)-$E882),($E882*(1-$D$627))*$D882),0)*R$623","v":0},{"$f":"IF(S$625>=$C882,MIN(-(SUM($F882:R882)-$E882),($E882*(1-$D$627))*$D882),0)*S$623","v":0},{"$f":"IF(T$625>=$C882,MIN(-(SUM($F882:S882)-$E882),($E882*(1-$D$627))*$D882),0)*T$623","v":0},{"$f":"IF(U$625>=$C882,MIN(-(SUM($F882:T882)-$E882),($E882*(1-$D$627))*$D882),0)*U$623","v":0},{"$f":"IF(V$625>=$C882,MIN(-(SUM($F882:U882)-$E882),($E882*(1-$D$627))*$D882),0)*V$623","v":0},{"$f":"IF(W$625>=$C882,MIN(-(SUM($F882:V882)-$E882),($E882*(1-$D$627))*$D882),0)*W$623","v":0},{"$f":"IF(X$625>=$C882,MIN(-(SUM($F882:W882)-$E882),($E882*(1-$D$627))*$D882),0)*X$623","v":0},{"$f":"IF(Y$625>=$C882,MIN(-(SUM($F882:X882)-$E882),($E882*(1-$D$627))*$D882),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C882,MIN(-(SUM($F882:Y882)-$E882),($E882*(1-$D$627))*$D882),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C882,MIN(-(SUM($F882:Z882)-$E882),($E882*(1-$D$627))*$D882),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C882,MIN(-(SUM($F882:AA882)-$E882),($E882*(1-$D$627))*$D882),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C882,MIN(-(SUM($F882:AB882)-$E882),($E882*(1-$D$627))*$D882),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C882,MIN(-(SUM($F882:AC882)-$E882),($E882*(1-$D$627))*$D882),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C882,MIN(-(SUM($F882:AD882)-$E882),($E882*(1-$D$627))*$D882),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C882,MIN(-(SUM($F882:AE882)-$E882),($E882*(1-$D$627))*$D882),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C882,MIN(-(SUM($F882:AF882)-$E882),($E882*(1-$D$627))*$D882),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C882,MIN(-(SUM($F882:AG882)-$E882),($E882*(1-$D$627))*$D882),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C882,MIN(-(SUM($F882:AH882)-$E882),($E882*(1-$D$627))*$D882),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C882,MIN(-(SUM($F882:AI882)-$E882),($E882*(1-$D$627))*$D882),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C882,MIN(-(SUM($F882:AJ882)-$E882),($E882*(1-$D$627))*$D882),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C882,MIN(-(SUM($F882:AK882)-$E882),($E882*(1-$D$627))*$D882),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C882,MIN(-(SUM($F882:AL882)-$E882),($E882*(1-$D$627))*$D882),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C882,MIN(-(SUM($F882:AM882)-$E882),($E882*(1-$D$627))*$D882),0)*AN$623","v":0}]
[null,null,29,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E883*D852","v":0},{"$f":"IF(G$625>=$C883,MIN(-(SUM(F883:$F883)-$E883),($E883*(1-$D$627))*$D883),0)*G$623","v":0},{"$f":"IF(H$625>=$C883,MIN(-(SUM($F883:G883)-$E883),($E883*(1-$D$627))*$D883),0)*H$623","v":0},{"$f":"IF(I$625>=$C883,MIN(-(SUM($F883:H883)-$E883),($E883*(1-$D$627))*$D883),0)*I$623","v":0},{"$f":"IF(J$625>=$C883,MIN(-(SUM($F883:I883)-$E883),($E883*(1-$D$627))*$D883),0)*J$623","v":0},{"$f":"IF(K$625>=$C883,MIN(-(SUM($F883:J883)-$E883),($E883*(1-$D$627))*$D883),0)*K$623","v":0},{"$f":"IF(L$625>=$C883,MIN(-(SUM($F883:K883)-$E883),($E883*(1-$D$627))*$D883),0)*L$623","v":0},{"$f":"IF(M$625>=$C883,MIN(-(SUM($F883:L883)-$E883),($E883*(1-$D$627))*$D883),0)*M$623","v":0},{"$f":"IF(N$625>=$C883,MIN(-(SUM($F883:M883)-$E883),($E883*(1-$D$627))*$D883),0)*N$623","v":0},{"$f":"IF(O$625>=$C883,MIN(-(SUM($F883:N883)-$E883),($E883*(1-$D$627))*$D883),0)*O$623","v":0},{"$f":"IF(P$625>=$C883,MIN(-(SUM($F883:O883)-$E883),($E883*(1-$D$627))*$D883),0)*P$623","v":0},{"$f":"IF(Q$625>=$C883,MIN(-(SUM($F883:P883)-$E883),($E883*(1-$D$627))*$D883),0)*Q$623","v":0},{"$f":"IF(R$625>=$C883,MIN(-(SUM($F883:Q883)-$E883),($E883*(1-$D$627))*$D883),0)*R$623","v":0},{"$f":"IF(S$625>=$C883,MIN(-(SUM($F883:R883)-$E883),($E883*(1-$D$627))*$D883),0)*S$623","v":0},{"$f":"IF(T$625>=$C883,MIN(-(SUM($F883:S883)-$E883),($E883*(1-$D$627))*$D883),0)*T$623","v":0},{"$f":"IF(U$625>=$C883,MIN(-(SUM($F883:T883)-$E883),($E883*(1-$D$627))*$D883),0)*U$623","v":0},{"$f":"IF(V$625>=$C883,MIN(-(SUM($F883:U883)-$E883),($E883*(1-$D$627))*$D883),0)*V$623","v":0},{"$f":"IF(W$625>=$C883,MIN(-(SUM($F883:V883)-$E883),($E883*(1-$D$627))*$D883),0)*W$623","v":0},{"$f":"IF(X$625>=$C883,MIN(-(SUM($F883:W883)-$E883),($E883*(1-$D$627))*$D883),0)*X$623","v":0},{"$f":"IF(Y$625>=$C883,MIN(-(SUM($F883:X883)-$E883),($E883*(1-$D$627))*$D883),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C883,MIN(-(SUM($F883:Y883)-$E883),($E883*(1-$D$627))*$D883),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C883,MIN(-(SUM($F883:Z883)-$E883),($E883*(1-$D$627))*$D883),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C883,MIN(-(SUM($F883:AA883)-$E883),($E883*(1-$D$627))*$D883),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C883,MIN(-(SUM($F883:AB883)-$E883),($E883*(1-$D$627))*$D883),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C883,MIN(-(SUM($F883:AC883)-$E883),($E883*(1-$D$627))*$D883),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C883,MIN(-(SUM($F883:AD883)-$E883),($E883*(1-$D$627))*$D883),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C883,MIN(-(SUM($F883:AE883)-$E883),($E883*(1-$D$627))*$D883),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C883,MIN(-(SUM($F883:AF883)-$E883),($E883*(1-$D$627))*$D883),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C883,MIN(-(SUM($F883:AG883)-$E883),($E883*(1-$D$627))*$D883),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C883,MIN(-(SUM($F883:AH883)-$E883),($E883*(1-$D$627))*$D883),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C883,MIN(-(SUM($F883:AI883)-$E883),($E883*(1-$D$627))*$D883),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C883,MIN(-(SUM($F883:AJ883)-$E883),($E883*(1-$D$627))*$D883),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C883,MIN(-(SUM($F883:AK883)-$E883),($E883*(1-$D$627))*$D883),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C883,MIN(-(SUM($F883:AL883)-$E883),($E883*(1-$D$627))*$D883),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C883,MIN(-(SUM($F883:AM883)-$E883),($E883*(1-$D$627))*$D883),0)*AN$623","v":0}]
[null,null,30,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E884*D852","v":0},{"$f":"IF(G$625>=$C884,MIN(-(SUM(F884:$F884)-$E884),($E884*(1-$D$627))*$D884),0)*G$623","v":0},{"$f":"IF(H$625>=$C884,MIN(-(SUM($F884:G884)-$E884),($E884*(1-$D$627))*$D884),0)*H$623","v":0},{"$f":"IF(I$625>=$C884,MIN(-(SUM($F884:H884)-$E884),($E884*(1-$D$627))*$D884),0)*I$623","v":0},{"$f":"IF(J$625>=$C884,MIN(-(SUM($F884:I884)-$E884),($E884*(1-$D$627))*$D884),0)*J$623","v":0},{"$f":"IF(K$625>=$C884,MIN(-(SUM($F884:J884)-$E884),($E884*(1-$D$627))*$D884),0)*K$623","v":0},{"$f":"IF(L$625>=$C884,MIN(-(SUM($F884:K884)-$E884),($E884*(1-$D$627))*$D884),0)*L$623","v":0},{"$f":"IF(M$625>=$C884,MIN(-(SUM($F884:L884)-$E884),($E884*(1-$D$627))*$D884),0)*M$623","v":0},{"$f":"IF(N$625>=$C884,MIN(-(SUM($F884:M884)-$E884),($E884*(1-$D$627))*$D884),0)*N$623","v":0},{"$f":"IF(O$625>=$C884,MIN(-(SUM($F884:N884)-$E884),($E884*(1-$D$627))*$D884),0)*O$623","v":0},{"$f":"IF(P$625>=$C884,MIN(-(SUM($F884:O884)-$E884),($E884*(1-$D$627))*$D884),0)*P$623","v":0},{"$f":"IF(Q$625>=$C884,MIN(-(SUM($F884:P884)-$E884),($E884*(1-$D$627))*$D884),0)*Q$623","v":0},{"$f":"IF(R$625>=$C884,MIN(-(SUM($F884:Q884)-$E884),($E884*(1-$D$627))*$D884),0)*R$623","v":0},{"$f":"IF(S$625>=$C884,MIN(-(SUM($F884:R884)-$E884),($E884*(1-$D$627))*$D884),0)*S$623","v":0},{"$f":"IF(T$625>=$C884,MIN(-(SUM($F884:S884)-$E884),($E884*(1-$D$627))*$D884),0)*T$623","v":0},{"$f":"IF(U$625>=$C884,MIN(-(SUM($F884:T884)-$E884),($E884*(1-$D$627))*$D884),0)*U$623","v":0},{"$f":"IF(V$625>=$C884,MIN(-(SUM($F884:U884)-$E884),($E884*(1-$D$627))*$D884),0)*V$623","v":0},{"$f":"IF(W$625>=$C884,MIN(-(SUM($F884:V884)-$E884),($E884*(1-$D$627))*$D884),0)*W$623","v":0},{"$f":"IF(X$625>=$C884,MIN(-(SUM($F884:W884)-$E884),($E884*(1-$D$627))*$D884),0)*X$623","v":0},{"$f":"IF(Y$625>=$C884,MIN(-(SUM($F884:X884)-$E884),($E884*(1-$D$627))*$D884),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C884,MIN(-(SUM($F884:Y884)-$E884),($E884*(1-$D$627))*$D884),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C884,MIN(-(SUM($F884:Z884)-$E884),($E884*(1-$D$627))*$D884),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C884,MIN(-(SUM($F884:AA884)-$E884),($E884*(1-$D$627))*$D884),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C884,MIN(-(SUM($F884:AB884)-$E884),($E884*(1-$D$627))*$D884),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C884,MIN(-(SUM($F884:AC884)-$E884),($E884*(1-$D$627))*$D884),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C884,MIN(-(SUM($F884:AD884)-$E884),($E884*(1-$D$627))*$D884),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C884,MIN(-(SUM($F884:AE884)-$E884),($E884*(1-$D$627))*$D884),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C884,MIN(-(SUM($F884:AF884)-$E884),($E884*(1-$D$627))*$D884),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C884,MIN(-(SUM($F884:AG884)-$E884),($E884*(1-$D$627))*$D884),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C884,MIN(-(SUM($F884:AH884)-$E884),($E884*(1-$D$627))*$D884),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C884,MIN(-(SUM($F884:AI884)-$E884),($E884*(1-$D$627))*$D884),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C884,MIN(-(SUM($F884:AJ884)-$E884),($E884*(1-$D$627))*$D884),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C884,MIN(-(SUM($F884:AK884)-$E884),($E884*(1-$D$627))*$D884),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C884,MIN(-(SUM($F884:AL884)-$E884),($E884*(1-$D$627))*$D884),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C884,MIN(-(SUM($F884:AM884)-$E884),($E884*(1-$D$627))*$D884),0)*AN$623","v":0}]
[null,null,31,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E885*D852","v":0},{"$f":"IF(G$625>=$C885,MIN(-(SUM(F885:$F885)-$E885),($E885*(1-$D$627))*$D885),0)*G$623","v":0},{"$f":"IF(H$625>=$C885,MIN(-(SUM($F885:G885)-$E885),($E885*(1-$D$627))*$D885),0)*H$623","v":0},{"$f":"IF(I$625>=$C885,MIN(-(SUM($F885:H885)-$E885),($E885*(1-$D$627))*$D885),0)*I$623","v":0},{"$f":"IF(J$625>=$C885,MIN(-(SUM($F885:I885)-$E885),($E885*(1-$D$627))*$D885),0)*J$623","v":0},{"$f":"IF(K$625>=$C885,MIN(-(SUM($F885:J885)-$E885),($E885*(1-$D$627))*$D885),0)*K$623","v":0},{"$f":"IF(L$625>=$C885,MIN(-(SUM($F885:K885)-$E885),($E885*(1-$D$627))*$D885),0)*L$623","v":0},{"$f":"IF(M$625>=$C885,MIN(-(SUM($F885:L885)-$E885),($E885*(1-$D$627))*$D885),0)*M$623","v":0},{"$f":"IF(N$625>=$C885,MIN(-(SUM($F885:M885)-$E885),($E885*(1-$D$627))*$D885),0)*N$623","v":0},{"$f":"IF(O$625>=$C885,MIN(-(SUM($F885:N885)-$E885),($E885*(1-$D$627))*$D885),0)*O$623","v":0},{"$f":"IF(P$625>=$C885,MIN(-(SUM($F885:O885)-$E885),($E885*(1-$D$627))*$D885),0)*P$623","v":0},{"$f":"IF(Q$625>=$C885,MIN(-(SUM($F885:P885)-$E885),($E885*(1-$D$627))*$D885),0)*Q$623","v":0},{"$f":"IF(R$625>=$C885,MIN(-(SUM($F885:Q885)-$E885),($E885*(1-$D$627))*$D885),0)*R$623","v":0},{"$f":"IF(S$625>=$C885,MIN(-(SUM($F885:R885)-$E885),($E885*(1-$D$627))*$D885),0)*S$623","v":0},{"$f":"IF(T$625>=$C885,MIN(-(SUM($F885:S885)-$E885),($E885*(1-$D$627))*$D885),0)*T$623","v":0},{"$f":"IF(U$625>=$C885,MIN(-(SUM($F885:T885)-$E885),($E885*(1-$D$627))*$D885),0)*U$623","v":0},{"$f":"IF(V$625>=$C885,MIN(-(SUM($F885:U885)-$E885),($E885*(1-$D$627))*$D885),0)*V$623","v":0},{"$f":"IF(W$625>=$C885,MIN(-(SUM($F885:V885)-$E885),($E885*(1-$D$627))*$D885),0)*W$623","v":0},{"$f":"IF(X$625>=$C885,MIN(-(SUM($F885:W885)-$E885),($E885*(1-$D$627))*$D885),0)*X$623","v":0},{"$f":"IF(Y$625>=$C885,MIN(-(SUM($F885:X885)-$E885),($E885*(1-$D$627))*$D885),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C885,MIN(-(SUM($F885:Y885)-$E885),($E885*(1-$D$627))*$D885),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C885,MIN(-(SUM($F885:Z885)-$E885),($E885*(1-$D$627))*$D885),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C885,MIN(-(SUM($F885:AA885)-$E885),($E885*(1-$D$627))*$D885),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C885,MIN(-(SUM($F885:AB885)-$E885),($E885*(1-$D$627))*$D885),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C885,MIN(-(SUM($F885:AC885)-$E885),($E885*(1-$D$627))*$D885),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C885,MIN(-(SUM($F885:AD885)-$E885),($E885*(1-$D$627))*$D885),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C885,MIN(-(SUM($F885:AE885)-$E885),($E885*(1-$D$627))*$D885),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C885,MIN(-(SUM($F885:AF885)-$E885),($E885*(1-$D$627))*$D885),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C885,MIN(-(SUM($F885:AG885)-$E885),($E885*(1-$D$627))*$D885),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C885,MIN(-(SUM($F885:AH885)-$E885),($E885*(1-$D$627))*$D885),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C885,MIN(-(SUM($F885:AI885)-$E885),($E885*(1-$D$627))*$D885),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C885,MIN(-(SUM($F885:AJ885)-$E885),($E885*(1-$D$627))*$D885),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C885,MIN(-(SUM($F885:AK885)-$E885),($E885*(1-$D$627))*$D885),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C885,MIN(-(SUM($F885:AL885)-$E885),($E885*(1-$D$627))*$D885),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C885,MIN(-(SUM($F885:AM885)-$E885),($E885*(1-$D$627))*$D885),0)*AN$623","v":0}]
[null,null,32,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E886*D852","v":0},{"$f":"IF(G$625>=$C886,MIN(-(SUM(F886:$F886)-$E886),($E886*(1-$D$627))*$D886),0)*G$623","v":0},{"$f":"IF(H$625>=$C886,MIN(-(SUM($F886:G886)-$E886),($E886*(1-$D$627))*$D886),0)*H$623","v":0},{"$f":"IF(I$625>=$C886,MIN(-(SUM($F886:H886)-$E886),($E886*(1-$D$627))*$D886),0)*I$623","v":0},{"$f":"IF(J$625>=$C886,MIN(-(SUM($F886:I886)-$E886),($E886*(1-$D$627))*$D886),0)*J$623","v":0},{"$f":"IF(K$625>=$C886,MIN(-(SUM($F886:J886)-$E886),($E886*(1-$D$627))*$D886),0)*K$623","v":0},{"$f":"IF(L$625>=$C886,MIN(-(SUM($F886:K886)-$E886),($E886*(1-$D$627))*$D886),0)*L$623","v":0},{"$f":"IF(M$625>=$C886,MIN(-(SUM($F886:L886)-$E886),($E886*(1-$D$627))*$D886),0)*M$623","v":0},{"$f":"IF(N$625>=$C886,MIN(-(SUM($F886:M886)-$E886),($E886*(1-$D$627))*$D886),0)*N$623","v":0},{"$f":"IF(O$625>=$C886,MIN(-(SUM($F886:N886)-$E886),($E886*(1-$D$627))*$D886),0)*O$623","v":0},{"$f":"IF(P$625>=$C886,MIN(-(SUM($F886:O886)-$E886),($E886*(1-$D$627))*$D886),0)*P$623","v":0},{"$f":"IF(Q$625>=$C886,MIN(-(SUM($F886:P886)-$E886),($E886*(1-$D$627))*$D886),0)*Q$623","v":0},{"$f":"IF(R$625>=$C886,MIN(-(SUM($F886:Q886)-$E886),($E886*(1-$D$627))*$D886),0)*R$623","v":0},{"$f":"IF(S$625>=$C886,MIN(-(SUM($F886:R886)-$E886),($E886*(1-$D$627))*$D886),0)*S$623","v":0},{"$f":"IF(T$625>=$C886,MIN(-(SUM($F886:S886)-$E886),($E886*(1-$D$627))*$D886),0)*T$623","v":0},{"$f":"IF(U$625>=$C886,MIN(-(SUM($F886:T886)-$E886),($E886*(1-$D$627))*$D886),0)*U$623","v":0},{"$f":"IF(V$625>=$C886,MIN(-(SUM($F886:U886)-$E886),($E886*(1-$D$627))*$D886),0)*V$623","v":0},{"$f":"IF(W$625>=$C886,MIN(-(SUM($F886:V886)-$E886),($E886*(1-$D$627))*$D886),0)*W$623","v":0},{"$f":"IF(X$625>=$C886,MIN(-(SUM($F886:W886)-$E886),($E886*(1-$D$627))*$D886),0)*X$623","v":0},{"$f":"IF(Y$625>=$C886,MIN(-(SUM($F886:X886)-$E886),($E886*(1-$D$627))*$D886),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C886,MIN(-(SUM($F886:Y886)-$E886),($E886*(1-$D$627))*$D886),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C886,MIN(-(SUM($F886:Z886)-$E886),($E886*(1-$D$627))*$D886),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C886,MIN(-(SUM($F886:AA886)-$E886),($E886*(1-$D$627))*$D886),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C886,MIN(-(SUM($F886:AB886)-$E886),($E886*(1-$D$627))*$D886),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C886,MIN(-(SUM($F886:AC886)-$E886),($E886*(1-$D$627))*$D886),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C886,MIN(-(SUM($F886:AD886)-$E886),($E886*(1-$D$627))*$D886),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C886,MIN(-(SUM($F886:AE886)-$E886),($E886*(1-$D$627))*$D886),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C886,MIN(-(SUM($F886:AF886)-$E886),($E886*(1-$D$627))*$D886),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C886,MIN(-(SUM($F886:AG886)-$E886),($E886*(1-$D$627))*$D886),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C886,MIN(-(SUM($F886:AH886)-$E886),($E886*(1-$D$627))*$D886),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C886,MIN(-(SUM($F886:AI886)-$E886),($E886*(1-$D$627))*$D886),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C886,MIN(-(SUM($F886:AJ886)-$E886),($E886*(1-$D$627))*$D886),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C886,MIN(-(SUM($F886:AK886)-$E886),($E886*(1-$D$627))*$D886),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C886,MIN(-(SUM($F886:AL886)-$E886),($E886*(1-$D$627))*$D886),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C886,MIN(-(SUM($F886:AM886)-$E886),($E886*(1-$D$627))*$D886),0)*AN$623","v":0}]
[null,null,33,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E887*D852","v":0},{"$f":"IF(G$625>=$C887,MIN(-(SUM(F887:$F887)-$E887),($E887*(1-$D$627))*$D887),0)*G$623","v":0},{"$f":"IF(H$625>=$C887,MIN(-(SUM($F887:G887)-$E887),($E887*(1-$D$627))*$D887),0)*H$623","v":0},{"$f":"IF(I$625>=$C887,MIN(-(SUM($F887:H887)-$E887),($E887*(1-$D$627))*$D887),0)*I$623","v":0},{"$f":"IF(J$625>=$C887,MIN(-(SUM($F887:I887)-$E887),($E887*(1-$D$627))*$D887),0)*J$623","v":0},{"$f":"IF(K$625>=$C887,MIN(-(SUM($F887:J887)-$E887),($E887*(1-$D$627))*$D887),0)*K$623","v":0},{"$f":"IF(L$625>=$C887,MIN(-(SUM($F887:K887)-$E887),($E887*(1-$D$627))*$D887),0)*L$623","v":0},{"$f":"IF(M$625>=$C887,MIN(-(SUM($F887:L887)-$E887),($E887*(1-$D$627))*$D887),0)*M$623","v":0},{"$f":"IF(N$625>=$C887,MIN(-(SUM($F887:M887)-$E887),($E887*(1-$D$627))*$D887),0)*N$623","v":0},{"$f":"IF(O$625>=$C887,MIN(-(SUM($F887:N887)-$E887),($E887*(1-$D$627))*$D887),0)*O$623","v":0},{"$f":"IF(P$625>=$C887,MIN(-(SUM($F887:O887)-$E887),($E887*(1-$D$627))*$D887),0)*P$623","v":0},{"$f":"IF(Q$625>=$C887,MIN(-(SUM($F887:P887)-$E887),($E887*(1-$D$627))*$D887),0)*Q$623","v":0},{"$f":"IF(R$625>=$C887,MIN(-(SUM($F887:Q887)-$E887),($E887*(1-$D$627))*$D887),0)*R$623","v":0},{"$f":"IF(S$625>=$C887,MIN(-(SUM($F887:R887)-$E887),($E887*(1-$D$627))*$D887),0)*S$623","v":0},{"$f":"IF(T$625>=$C887,MIN(-(SUM($F887:S887)-$E887),($E887*(1-$D$627))*$D887),0)*T$623","v":0},{"$f":"IF(U$625>=$C887,MIN(-(SUM($F887:T887)-$E887),($E887*(1-$D$627))*$D887),0)*U$623","v":0},{"$f":"IF(V$625>=$C887,MIN(-(SUM($F887:U887)-$E887),($E887*(1-$D$627))*$D887),0)*V$623","v":0},{"$f":"IF(W$625>=$C887,MIN(-(SUM($F887:V887)-$E887),($E887*(1-$D$627))*$D887),0)*W$623","v":0},{"$f":"IF(X$625>=$C887,MIN(-(SUM($F887:W887)-$E887),($E887*(1-$D$627))*$D887),0)*X$623","v":0},{"$f":"IF(Y$625>=$C887,MIN(-(SUM($F887:X887)-$E887),($E887*(1-$D$627))*$D887),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C887,MIN(-(SUM($F887:Y887)-$E887),($E887*(1-$D$627))*$D887),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C887,MIN(-(SUM($F887:Z887)-$E887),($E887*(1-$D$627))*$D887),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C887,MIN(-(SUM($F887:AA887)-$E887),($E887*(1-$D$627))*$D887),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C887,MIN(-(SUM($F887:AB887)-$E887),($E887*(1-$D$627))*$D887),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C887,MIN(-(SUM($F887:AC887)-$E887),($E887*(1-$D$627))*$D887),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C887,MIN(-(SUM($F887:AD887)-$E887),($E887*(1-$D$627))*$D887),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C887,MIN(-(SUM($F887:AE887)-$E887),($E887*(1-$D$627))*$D887),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C887,MIN(-(SUM($F887:AF887)-$E887),($E887*(1-$D$627))*$D887),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C887,MIN(-(SUM($F887:AG887)-$E887),($E887*(1-$D$627))*$D887),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C887,MIN(-(SUM($F887:AH887)-$E887),($E887*(1-$D$627))*$D887),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C887,MIN(-(SUM($F887:AI887)-$E887),($E887*(1-$D$627))*$D887),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C887,MIN(-(SUM($F887:AJ887)-$E887),($E887*(1-$D$627))*$D887),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C887,MIN(-(SUM($F887:AK887)-$E887),($E887*(1-$D$627))*$D887),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C887,MIN(-(SUM($F887:AL887)-$E887),($E887*(1-$D$627))*$D887),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C887,MIN(-(SUM($F887:AM887)-$E887),($E887*(1-$D$627))*$D887),0)*AN$623","v":0}]
[null,null,34,{"$f":"Inputs!$D$266","v":0.1},0,{"$f":"E888*D852","v":0},{"$f":"IF(G$625>=$C888,MIN(-(SUM(F888:$F888)-$E888),($E888*(1-$D$627))*$D888),0)*G$623","v":0},{"$f":"IF(H$625>=$C888,MIN(-(SUM($F888:G888)-$E888),($E888*(1-$D$627))*$D888),0)*H$623","v":0},{"$f":"IF(I$625>=$C888,MIN(-(SUM($F888:H888)-$E888),($E888*(1-$D$627))*$D888),0)*I$623","v":0},{"$f":"IF(J$625>=$C888,MIN(-(SUM($F888:I888)-$E888),($E888*(1-$D$627))*$D888),0)*J$623","v":0},{"$f":"IF(K$625>=$C888,MIN(-(SUM($F888:J888)-$E888),($E888*(1-$D$627))*$D888),0)*K$623","v":0},{"$f":"IF(L$625>=$C888,MIN(-(SUM($F888:K888)-$E888),($E888*(1-$D$627))*$D888),0)*L$623","v":0},{"$f":"IF(M$625>=$C888,MIN(-(SUM($F888:L888)-$E888),($E888*(1-$D$627))*$D888),0)*M$623","v":0},{"$f":"IF(N$625>=$C888,MIN(-(SUM($F888:M888)-$E888),($E888*(1-$D$627))*$D888),0)*N$623","v":0},{"$f":"IF(O$625>=$C888,MIN(-(SUM($F888:N888)-$E888),($E888*(1-$D$627))*$D888),0)*O$623","v":0},{"$f":"IF(P$625>=$C888,MIN(-(SUM($F888:O888)-$E888),($E888*(1-$D$627))*$D888),0)*P$623","v":0},{"$f":"IF(Q$625>=$C888,MIN(-(SUM($F888:P888)-$E888),($E888*(1-$D$627))*$D888),0)*Q$623","v":0},{"$f":"IF(R$625>=$C888,MIN(-(SUM($F888:Q888)-$E888),($E888*(1-$D$627))*$D888),0)*R$623","v":0},{"$f":"IF(S$625>=$C888,MIN(-(SUM($F888:R888)-$E888),($E888*(1-$D$627))*$D888),0)*S$623","v":0},{"$f":"IF(T$625>=$C888,MIN(-(SUM($F888:S888)-$E888),($E888*(1-$D$627))*$D888),0)*T$623","v":0},{"$f":"IF(U$625>=$C888,MIN(-(SUM($F888:T888)-$E888),($E888*(1-$D$627))*$D888),0)*U$623","v":0},{"$f":"IF(V$625>=$C888,MIN(-(SUM($F888:U888)-$E888),($E888*(1-$D$627))*$D888),0)*V$623","v":0},{"$f":"IF(W$625>=$C888,MIN(-(SUM($F888:V888)-$E888),($E888*(1-$D$627))*$D888),0)*W$623","v":0},{"$f":"IF(X$625>=$C888,MIN(-(SUM($F888:W888)-$E888),($E888*(1-$D$627))*$D888),0)*X$623","v":0},{"$f":"IF(Y$625>=$C888,MIN(-(SUM($F888:X888)-$E888),($E888*(1-$D$627))*$D888),0)*Y$623","v":0},{"$f":"IF(Z$625>=$C888,MIN(-(SUM($F888:Y888)-$E888),($E888*(1-$D$627))*$D888),0)*Z$623","v":0},{"$f":"IF(AA$625>=$C888,MIN(-(SUM($F888:Z888)-$E888),($E888*(1-$D$627))*$D888),0)*AA$623","v":0},{"$f":"IF(AB$625>=$C888,MIN(-(SUM($F888:AA888)-$E888),($E888*(1-$D$627))*$D888),0)*AB$623","v":0},{"$f":"IF(AC$625>=$C888,MIN(-(SUM($F888:AB888)-$E888),($E888*(1-$D$627))*$D888),0)*AC$623","v":0},{"$f":"IF(AD$625>=$C888,MIN(-(SUM($F888:AC888)-$E888),($E888*(1-$D$627))*$D888),0)*AD$623","v":0},{"$f":"IF(AE$625>=$C888,MIN(-(SUM($F888:AD888)-$E888),($E888*(1-$D$627))*$D888),0)*AE$623","v":0},{"$f":"IF(AF$625>=$C888,MIN(-(SUM($F888:AE888)-$E888),($E888*(1-$D$627))*$D888),0)*AF$623","v":0},{"$f":"IF(AG$625>=$C888,MIN(-(SUM($F888:AF888)-$E888),($E888*(1-$D$627))*$D888),0)*AG$623","v":0},{"$f":"IF(AH$625>=$C888,MIN(-(SUM($F888:AG888)-$E888),($E888*(1-$D$627))*$D888),0)*AH$623","v":0},{"$f":"IF(AI$625>=$C888,MIN(-(SUM($F888:AH888)-$E888),($E888*(1-$D$627))*$D888),0)*AI$623","v":0},{"$f":"IF(AJ$625>=$C888,MIN(-(SUM($F888:AI888)-$E888),($E888*(1-$D$627))*$D888),0)*AJ$623","v":0},{"$f":"IF(AK$625>=$C888,MIN(-(SUM($F888:AJ888)-$E888),($E888*(1-$D$627))*$D888),0)*AK$623","v":0},{"$f":"IF(AL$625>=$C888,MIN(-(SUM($F888:AK888)-$E888),($E888*(1-$D$627))*$D888),0)*AL$623","v":0},{"$f":"IF(AM$625>=$C888,MIN(-(SUM($F888:AL888)-$E888),($E888*(1-$D$627))*$D888),0)*AM$623","v":0},{"$f":"IF(AN$625>=$C888,MIN(-(SUM($F888:AM888)-$E888),($E888*(1-$D$627))*$D888),0)*AN$623","v":0}]
[null,null,"Depreciação & Write-offs total",null,null,"$ 000s",{"$f":"SUM(G855:G888)","v":100},{"$f":"SUM(H855:H888)","v":100},{"$f":"SUM(I855:I888)","v":100},{"$f":"SUM(J855:J888)","v":100},{"$f":"SUM(K855:K888)","v":100},{"$f":"SUM(L855:L888)","v":100},{"$f":"SUM(M855:M888)","v":100},{"$f":"SUM(N855:N888)","v":100},{"$f":"SUM(O855:O888)","v":100},{"$f":"SUM(P855:P888)","v":100},{"$f":"SUM(Q855:Q888)","v":0},{"$f":"SUM(R855:R888)","v":0},{"$f":"SUM(S855:S888)","v":0},{"$f":"SUM(T855:T888)","v":0},{"$f":"SUM(U855:U888)","v":0},{"$f":"SUM(V855:V888)","v":0},{"$f":"SUM(W855:W888)","v":0},{"$f":"SUM(X855:X888)","v":0},{"$f":"SUM(Y855:Y888)","v":0},{"$f":"SUM(Z855:Z888)","v":0},{"$f":"SUM(AA855:AA888)","v":0},{"$f":"SUM(AB855:AB888)","v":0},{"$f":"SUM(AC855:AC888)","v":0},{"$f":"SUM(AD855:AD888)","v":0},{"$f":"SUM(AE855:AE888)","v":0},{"$f":"SUM(AF855:AF888)","v":0},{"$f":"SUM(AG855:AG888)","v":0},{"$f":"SUM(AH855:AH888)","v":0},{"$f":"SUM(AI855:AI888)","v":0},{"$f":"SUM(AJ855:AJ888)","v":0},{"$f":"SUM(AK855:AK888)","v":0},{"$f":"SUM(AL855:AL888)","v":0},{"$f":"SUM(AM855:AM888)","v":0},{"$f":"SUM(AN855:AN888)","v":0}]
[]
[]
[]
[]
[null,null,"Imobilizado Geral"]
[]
[null,null,"Imobilizado divisíveis"]
[]
[null,null,"Imobilizado divisível (b/f)",null,"$ 000s",null,{"$f":"F901","v":0},4375.2100944999993,3317.4196684999988,4184.1200593069989,2906.2926923839987,1648.9493894609989,1450.9446765379989,1241.0196481149987,5306.5757836919984,4026.7155092689982,2749.934919345998,1524.2788839229979,245.78523899999846,222.48694979999846,202.14014509999848,4453.3622513999981,3386.3638421999976,2307.3169174999975,1223.1842237999974,142.13121459999797,129.16968989999799,155.07259619999797,4408.6051869999974,3322.1930622999971,2229.3651685999971,1144.8431593999971,82.856634699997812,64.722540999997818,59.223680999997825,4329.3345054999972,3254.2859609999969,3254.2859609999969,3254.2859609999969,3254.2859609999969]
[null,null,"CAPEX divisíveis",null,"$ 000s",{"$f":"SUM(G899:AN899)","v":29250.34948723},{"$f":"G451+G506+G562+G617","v":5453.6131049999995},22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,15,3.208205,5345.4164099999998,0,3.208205,58.292610000000003,3.8962000000000003,3.208205,6.4164099999999999,5342.8962000000001,18.208205,6.4164099999999999,0,3.208205,6.4164099999999999,51.876199999999997,5346.104405,6.4164099999999999,0,7.1044049999999999,21.416409999999999,0,3.208205,5345.4164099999998,0,{"$f":"AK451+AK506+AK562+AK617","v":0},0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G900:AN900)","v":-25996.063526229998},{"$f":"G452+G507+G563+G618","v":-1078.4030105000002},-1080.4796310000002,-1280.907051423,-1281.0355719230001,-1283.2407129229998,-213.004712923,-213.13323342299998,-1279.860274423,-1279.860274423,-1279.9887949230001,-1283.948645423,-1282.3898449229994,-26.506494199999995,-26.763214699999992,-1091.6740937000002,-1085.2066142000001,-1085.4633347000001,-1084.1326937000001,-1084.2612141999994,-19.377934699999994,-25.973293699999992,-1092.5718142000001,-1092.8285347000001,-1092.8278937,-1091.6264142,-1083.4029346999994,-18.13409369999999,-8.7070650000000001,-1075.3055855000002,-1075.0485445000002,0,0,0,0]
[null,null,"Imobilizado divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G898:G900)","v":4375.2100944999993},3317.4196684999988,4184.1200593069989,2906.2926923839987,1648.9493894609989,1450.9446765379989,1241.0196481149987,5306.5757836919984,4026.7155092689982,2749.934919345998,1524.2788839229979,245.78523899999846,222.48694979999846,202.14014509999848,4453.3622513999981,3386.3638421999976,2307.3169174999975,1223.1842237999974,142.13121459999797,129.16968989999799,155.07259619999797,4408.6051869999974,3322.1930622999971,2229.3651685999971,1144.8431593999971,82.856634699997812,64.722540999997818,59.223680999997825,4329.3345054999972,3254.2859609999969,3254.2859609999969,3254.2859609999969,3254.2859609999969,3254.2859609999969]
[]
[]
[null,null,"Imobilizado indivisíveis"]
[]
[null,null,"Imobilizado divisível (b/f)",null,"$ 000s",null,{"$f":"F909","v":0},1532.6757183999998,1499.1712887999997,1243.1699191999996,1003.4770295999997,746.7961399999997,676.34751919999962,594.79725239999971,476.6879655999997,358.57867879999969,256.77787199999966,854.35630359999971,741.00975119999976,594.02373879999982,430.04972639999983,266.07571399999983,304.64245039999986,298.81106079999984,273.40865119999984,264.80240159999983,238.70015199999983,828.96514079999986,725.10130559999982,553.79353039999978,382.48575519999974,227.97413999999975,246.01061519999979,243.53892439999976,238.29237359999973,216.22934279999973,194.16631199999972,194.16631199999972,194.16631199999972,194.16631199999972]
[null,null,"CAPEX divisíveis",null,"$ 000s",{"$f":"SUM(G907:AN907)","v":3976.5800899999999},{"$f":"G676+G731+G787+G842","v":1771.7855399999999},222.49694,0,16.988,0,53.056530000000002,36.559020000000004,0,0,16.988,754.79754000000003,49.947940000000003,16.988,0,0,70.044530000000009,19.571020000000001,0,17.495999999999999,0,754.79754000000003,67.443939999999998,0,0,17.495999999999999,53.056530000000002,19.571020000000001,17.495999999999999,0,0,0,0,0,0]
[null,null,"Depreciação & Write-offs",null,"$ 000s",{"$f":"SUM(G908:AN908)","v":-3782.4137779999996},{"$f":"G677+G732+G788+G843","v":-239.1098216},-256.00136959999998,-256.00136959999998,-256.6808896,-256.6808896,-123.5051508,-118.10928680000001,-118.10928680000001,-118.10928680000001,-118.7888068,-157.21910840000001,-163.2944924,-163.97401239999999,-163.97401239999999,-163.97401239999999,-31.477793600000002,-25.402409600000006,-25.402409600000006,-26.102249600000004,-26.102249600000004,-164.53255120000003,-171.30777520000001,-171.30777520000001,-171.30777520000001,-172.00761519999998,-35.020054799999969,-22.042710800000002,-22.7425508,-22.0630308,-22.0630308,0,0,0,0]
[null,null,"Imobilizado divisível (c/f)",null,"$ 000s",null,{"$f":"SUM(G906:G908)","v":1532.6757183999998},1499.1712887999997,1243.1699191999996,1003.4770295999997,746.7961399999997,676.34751919999962,594.79725239999971,476.6879655999997,358.57867879999969,256.77787199999966,854.35630359999971,741.00975119999976,594.02373879999982,430.04972639999983,266.07571399999983,304.64245039999986,298.81106079999984,273.40865119999984,264.80240159999983,238.70015199999983,828.96514079999986,725.10130559999982,553.79353039999978,382.48575519999974,227.97413999999975,246.01061519999979,243.53892439999976,238.29237359999973,216.22934279999973,194.16631199999972,194.16631199999972,194.16631199999972,194.16631199999972,194.16631199999972]
[]
[]
[]
[]
[null,null,"Venda de Ativo Imobilizado em serviço"]
[]
[null,null,{"$f":"Flags!C15","v":"Counter Concessão"},null,{"$f":"Flags!E15","v":"Ano"},null,{"$f":"Flags!G15","v":1},{"$f":"Flags!H15","v":2},{"$f":"Flags!I15","v":3},{"$f":"Flags!J15","v":4},{"$f":"Flags!K15","v":5},{"$f":"Flags!L15","v":6},{"$f":"Flags!M15","v":7},{"$f":"Flags!N15","v":8},{"$f":"Flags!O15","v":9},{"$f":"Flags!P15","v":10},{"$f":"Flags!Q15","v":11},{"$f":"Flags!R15","v":12},{"$f":"Flags!S15","v":13},{"$f":"Flags!T15","v":14},{"$f":"Flags!U15","v":15},{"$f":"Flags!V15","v":16},{"$f":"Flags!W15","v":17},{"$f":"Flags!X15","v":18},{"$f":"Flags!Y15","v":19},{"$f":"Flags!Z15","v":20},{"$f":"Flags!AA15","v":21},{"$f":"Flags!AB15","v":22},{"$f":"Flags!AC15","v":23},{"$f":"Flags!AD15","v":24},{"$f":"Flags!AE15","v":25},{"$f":"Flags!AF15","v":26},{"$f":"Flags!AG15","v":27},{"$f":"Flags!AH15","v":28},{"$f":"Flags!AI15","v":29},{"$f":"Flags!AJ15","v":30},{"$f":"Flags!AK15","v":31},{"$f":"Flags!AL15","v":32},{"$f":"Flags!AM15","v":33},{"$f":"Flags!AN15","v":34}]
[]
[null,null,"Ciclo da venda",7,"anos"]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,"Flag de venda",null,"Flag",{"$f":"SUM(G920:AO920)","v":86},{"$f":"IF(AND(G919=1,G916>1),MOD(G916,$D$918),0)","v":0},2,3,4,5,6,0,1,2,3,4,5,6,0,1,2,3,4,5,6,0,1,2,3,4,5,6,0,1,{"$f":"IF(AND(AJ919=1,AJ916>1),MOD(AJ916,$D$918),0)","v":2},0,0,0,0]
[]
[null,null,"Margem de venda",0.2]
[]
[null,null,"Saldo de veículos para venda - inicial",null,null,null,0,{"$f":"G927","v":1810.5509999999999},{"$f":"H927","v":1825.535382},1825.535382,1825.535382,1825.535382,1825.535382,1831.406688,3429.1166880000001,1597.71,1597.71,1810.5509999999999,1825.535382,1825.535382,1825.535382,3423.2453820000001,1597.71,1603.581306,1603.581306,1603.581306,1603.581306,1816.4223059999999,3429.1166880000001,1612.6943820000001,1612.6943820000001,1612.6943820000001,1612.6943820000001,1618.5656880000001,1618.5656880000001,3216.2756879999997,1597.7099999999996,1597.7099999999996,1597.7099999999996,1597.7099999999996]
[null,null,"Adições",null,null,null,{"$f":"G555+G780","v":1810.5509999999999},{"$f":"H555+H780","v":14.984382},0,0,0,0,5.8713059999999997,1597.7099999999998,0,0,212.84100000000001,14.984382,0,0,1597.7099999999998,0,5.8713059999999997,0,0,0,212.84100000000001,1612.6943819999999,0,0,0,0,5.8713059999999997,0,1597.7099999999998,0,0,0,0,0]
[null,null,{"$f":"C929","v":"Write-off imobilizado para venda"},null,null,null,0,{"$f":"-G929","v":0},{"$f":"-H929","v":0},0,0,0,0,0,-1831.406688,0,0,0,0,0,0,-1825.535382,0,0,0,0,0,0,-1816.4223059999999,0,0,0,0,0,0,-1618.5656880000001,0,0,0,0]
[null,null,"Saldo de veículos para venda - Final",null,null,null,{"$f":"SUM(G924:G926)","v":1810.5509999999999},{"$f":"SUM(H924:H926)","v":1825.535382},{"$f":"SUM(I924:I926)","v":1825.535382},1825.535382,1825.535382,1825.535382,1831.406688,3429.1166880000001,1597.71,1597.71,1810.5509999999999,1825.535382,1825.535382,1825.535382,3423.2453820000001,1597.71,1603.581306,1603.581306,1603.581306,1603.581306,1816.4223059999999,3429.1166880000001,1612.6943820000001,1612.6943820000001,1612.6943820000001,1612.6943820000001,1618.5656880000001,1618.5656880000001,3216.2756879999997,1597.7099999999996,1597.7099999999996,1597.7099999999996,1597.7099999999996,1597.7099999999996]
[]
[null,null,"Write-off imobilizado para venda",null,{"$f":"E507","v":"$ 000s"},{"$f":"SUM(G929:AO929)","v":7091.9300640000001},{"$f":"IF(G920=1,G924,0)","v":0},0,0,0,0,0,0,{"$f":"IF(N920=1,N924,0)","v":1831.406688},{"$f":"IF(O920=1,O924,0)","v":0},0,0,0,0,0,1825.535382,0,0,0,0,0,0,1816.4223059999999,0,0,0,0,0,0,1618.5656880000001,{"$f":"IF(AJ920=1,AJ924,0)","v":0},0,0,0,0]
[null,null,"Margem de venda de imobilizado",null,{"$f":"E508","v":"$ 000s"},{"$f":"SUM(G930:AO930)","v":1418.3860127999999},{"$f":"G929*(1+$D$922)-G929","v":0},0,0,0,0,0,0,366.28133759999992,0,0,0,0,0,0,365.1070764000001,0,0,0,0,0,0,363.2844611999999,0,0,0,0,0,0,323.71313759999998,0,0,0,0,0]
[null,null,"Receita de venda de imobilizado",null,"$ 000s",{"$f":"SUM(G931:AO931)","v":8510.3160767999998},{"$f":"MAX(SUM(G929:G930),0)","v":0},0,0,0,0,0,0,{"$f":"MAX(SUM(N929:N930),0)","v":2197.6880255999999},0,0,0,0,0,0,2190.6424584000001,0,0,0,0,0,0,2179.7067671999998,0,0,0,0,0,0,1942.2788256000001,0,0,0,0,0]
[]
[]
[]
[null,null,"IR / CSLL e Imposto diferido"]
[]
[null,null,"IR / CSLL (Contábil) - Imposto Efetivo"]
[null,null,"Aliquota IRPJ",{"$f":"Inputs!E279","v":0.15},"%"]
[null,null,"Adicional IR",{"$f":"Inputs!E280","v":0.1},"%"]
[null,null,"Base IR",{"$f":"Inputs!E281/1000","v":240},"R$ '000 / Ano"]
[null,null,"Alíquota CSLL",{"$f":"Inputs!E282","v":0.09},"%"]
[null,null,"Uso benefício fiscal",{"$f":"Inputs!E283","v":0.3},"%"]
[]
[null,null,"Adicional base IR",null,"$ 000s ",{"$f":"SUM(G944:AN944)","v":8160},{"$f":"$D$940","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[]
[null,null,"EBIT (sem IFRIC 12)",null,"$ 000s ",{"$f":"SUM(G946:AN946)","v":50121.289960261536},{"$f":"DFs!G94+DFs!G95+G900+G908","v":-1980.9192363670982},{"$f":"DFs!H94+DFs!H95+H900+H908","v":-2736.0028125442982},{"$f":"DFs!I94+DFs!I95+I900+I908","v":-1019.451712826875},{"$f":"DFs!J94+DFs!J95+J900+J908","v":750.31304886029397},{"$f":"DFs!K94+DFs!K95+K900+K908","v":835.21458970339154},{"$f":"DFs!L94+DFs!L95+L900+L908","v":2132.6426996850605},{"$f":"DFs!M94+DFs!M95+M900+M908","v":2241.9877108945643},{"$f":"DFs!N94+DFs!N95+N900+N908","v":1773.3291303093872},{"$f":"DFs!O94+DFs!O95+O900+O908","v":1387.1663307915412},{"$f":"DFs!P94+DFs!P95+P900+P908","v":1497.0719089047823},{"$f":"DFs!Q94+DFs!Q95+Q900+Q908","v":1637.802632260305},{"$f":"DFs!R94+DFs!R95+R900+R908","v":1673.4480899259552},{"$f":"DFs!S94+DFs!S95+S900+S908","v":3036.8605091570307},{"$f":"DFs!T94+DFs!T95+T900+T908","v":3147.1937844052213},{"$f":"DFs!U94+DFs!U95+U900+U908","v":2075.3901969798999},{"$f":"DFs!V94+DFs!V95+V900+V908","v":1711.7893053965593},{"$f":"DFs!W94+DFs!W95+W900+W908","v":1693.6234132296804},{"$f":"DFs!X94+DFs!X95+X900+X908","v":1672.2586471123618},{"$f":"DFs!Y94+DFs!Y95+Y900+Y908","v":1606.9787868024405},{"$f":"DFs!Z94+DFs!Z95+Z900+Z908","v":2646.5837078854643},{"$f":"DFs!AA94+DFs!AA95+AA900+AA908","v":2680.1838967297235},{"$f":"DFs!AB94+DFs!AB95+AB900+AB908","v":2138.2880988236388},{"$f":"DFs!AC94+DFs!AC95+AC900+AC908","v":1743.9519350499368},{"$f":"DFs!AD94+DFs!AD95+AD900+AD908","v":1850.2051940304123},{"$f":"DFs!AE94+DFs!AE95+AE900+AE908","v":1809.5696508855583},{"$f":"DFs!AF94+DFs!AF95+AF900+AF908","v":2067.6623844329001},{"$f":"DFs!AG94+DFs!AG95+AG900+AG908","v":3250.1885646377568},{"$f":"DFs!AH94+DFs!AH95+AH900+AH908","v":3368.6753623214281},{"$f":"DFs!AI94+DFs!AI95+AI900+AI908","v":2906.0158846349095},{"$f":"DFs!AJ94+DFs!AJ95+AJ900+AJ908","v":2523.2682581496019},{"$f":"DFs!AK94+DFs!AK95+AK900+AK908","v":0},{"$f":"DFs!AL94+DFs!AL95+AL900+AL908","v":0},{"$f":"DFs!AM94+DFs!AM95+AM900+AM908","v":0},{"$f":"DFs!AN94+DFs!AN95+AN900+AN908","v":0}]
[null,null,"Dedução máxima",null,"$ 000s ",{"$f":"SUM(G947:AN947)","v":-5736.3737617382712},{"$f":"G959","v":0},0,0,-225.09391465808818,-250.56437691101746,-639.79280990551808,-672.59631326836927,-531.99873909281609,-416.14989923746236,-449.12157267143465,-491.34078967809148,-502.03442697778655,-911.05815274710915,-646.62276659057795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM959","v":0},0]
[]
[null,null,"Base de Cálculo",null,"$ 000s ",{"$f":"SUM(G949:AN949)","v":50121.289960261536},{"$f":"IF(G946>0,SUM(G946:G947),0)","v":0},0,0,525.21913420220585,584.65021279237408,1492.8498897795425,1569.3913976261952,1241.3303912165711,971.01643155407885,1047.9503362333476,1146.4618425822136,1171.4136629481686,2125.8023564099217,2500.5710178146433,2075.3901969798999,1711.7893053965593,1693.6234132296804,1672.2586471123618,1606.9787868024405,2646.5837078854643,2680.1838967297235,2138.2880988236388,1743.9519350499368,1850.2051940304123,1809.5696508855583,2067.6623844329001,3250.1885646377568,3368.6753623214281,2906.0158846349095,2523.2682581496019,0,0,{"$f":"IF(AM946>0,SUM(AM946:AM947),0)","v":0},0]
[]
[null,null,"IRPJ Pago",null,"$ 000s ",{"$f":"SUM(G951:AN951)","v":-7518.1934940392293},{"$f":"G949*-$D$938","v":0},0,0,-78.782870130330878,-87.697531918856114,-223.92748346693136,-235.40870964392926,-186.19955868248567,-145.65246473311183,-157.19255043500212,-171.96927638733203,-175.71204944222529,-318.87035346148826,-375.08565267219649,-311.30852954698497,-256.76839580948388,-254.04351198445204,-250.83879706685426,-241.04681802036606,-396.98755618281962,-402.02758450945851,-320.74321482354583,-261.59279025749049,-277.53077910456182,-271.43544763283376,-310.149357664935,-487.5282846956635,-505.30130434821422,-435.90238269523644,-378.49023872244027,0,0,{"$f":"AM949*-$D$938","v":0},{"$f":"AN949*-$D$938","v":0}]
[null,null,"CSLL Pago",null,"$ 000s ",{"$f":"SUM(G952:AN952)","v":-4510.916096423538},{"$f":"G949*-$D$941","v":0},0,0,-47.269722078198527,-52.618519151313663,-134.35649008015884,-141.24522578635757,-111.71973520949139,-87.391478839867091,-94.315530261001271,-103.18156583239923,-105.42722966533518,-191.32221207689295,-225.05139160331788,-186.78511772819098,-154.06103748569032,-152.42610719067122,-150.50327824011256,-144.62809081221963,-238.19253370969179,-241.2165507056751,-192.44592889412749,-156.95567415449429,-166.51846746273711,-162.86126857970024,-186.08961459896099,-292.51697081739809,-303.1807826089285,-261.54142961714183,-227.09414323346417,0,0,{"$f":"AM949*-$D$941","v":0},{"$f":"AN949*-$D$941","v":0}]
[null,null,"Adicional IR",null,"$ 000s ",{"$f":"SUM(G953:AN953)","v":-4364.1289960261538},{"$f":"IF(G949>G944,(G949-G944)*-$D$939,0)","v":0},0,0,-28.521913420220585,-34.465021279237412,-125.28498897795426,-132.93913976261953,-100.13303912165712,-73.101643155407885,-80.79503362333476,-90.646184258221368,-93.141366294816862,-188.58023564099219,-226.05710178146433,-183.53901969799,-147.17893053965594,-145.36234132296804,-143.2258647112362,-136.69787868024406,-240.65837078854645,-244.01838967297238,-189.82880988236388,-150.39519350499367,-161.02051940304125,-156.95696508855585,-182.76623844329004,-301.01885646377571,-312.86753623214281,-266.60158846349094,-228.32682581496022,0,0,{"$f":"IF(AM949>AM944,(AM949-AM944)*-$D$939,0)","v":0},{"$f":"IF(AN949>AN944,(AN949-AN944)*-$D$939,0)","v":0}]
[]
[null,null,"Total Impostos Pagos",null,"$ 000s ",{"$f":"SUM(G955:AN955)","v":-16393.238586488922},{"$f":"SUM(G951:G954)","v":0},{"$f":"SUM(H951:H954)","v":0},0,-154.57450562874999,-174.7810723494072,-483.56896252504447,-509.59307519290633,-398.05233301363421,-306.14558672838677,-332.30311431933814,-365.79702647795261,-374.28064540237733,-698.77280117937346,{"$f":"SUM(T951:T954)","v":-826.19414605697875},-681.6326669731659,-558.00836383483011,-551.83196049809135,-544.56794001820299,-522.37278751282975,-875.83846068105788,-887.26252488810599,-703.01795360003723,-568.94365791697851,-605.0697659703402,-591.25368130108984,-679.00521070718605,-1081.0641119768375,-1121.3496231892855,-964.04540077586921,-833.91120777086462,{"$f":"SUM(AK951:AK954)","v":0},0,{"$f":"SUM(AM951:AM954)","v":0},0]
[]
[null,null,"Benefício Fiscal (b/f)",null,"$ 000s ",null,{"$f":"F960","v":0},1980.9192363670982,4716.9220489113959,5736.3737617382712,5511.2798470801827,5260.7154701691652,4620.9226602636472,3948.3263469952781,3416.3276079024618,3000.1777086649995,2551.056135993565,2059.7153463154737,1557.6809193376871,646.62276659057795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL960","v":0},0]
[null,null,"Reconhecimento",null,"$ 000s ",null,{"$f":"IF(G946<0,-G946,0)","v":1980.9192363670982},2736.0028125442982,1019.451712826875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM946<0,-AM946,0)","v":0},0]
[null,null,"Utilização",null,"$ 000s ",null,{"$f":"-IF(AND(G946>0,G957>0),MIN(G946*$D$942,G957))","v":0},0,0,-225.09391465808818,-250.56437691101746,-639.79280990551808,-672.59631326836927,-531.99873909281609,-416.14989923746236,-449.12157267143465,-491.34078967809148,-502.03442697778655,-911.05815274710915,-646.62276659057795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND(AM946>0,AM957>0),MIN(AM946*$D$942,AM957))","v":0},{"$f":"-IF(AND(AN946>0,AN957>0),MIN(AN946*$D$942,AN957))","v":0}]
[null,null,"Benefício Fiscal (c/f)",null,"$ 000s ",null,{"$f":"SUM(G957:G959)","v":1980.9192363670982},4716.9220489113959,5736.3737617382712,5511.2798470801827,5260.7154701691652,4620.9226602636472,3948.3263469952781,3416.3276079024618,3000.1777086649995,2551.056135993565,2059.7153463154737,1557.6809193376871,646.62276659057795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM957:AM959)","v":0},0]
[]
[null,null,"IR / CSLL (Despesas Financeiras - Tax Shield) - Imposto Efetivo"]
[null,null,"Aliquota IRPJ",{"$f":"Inputs!E279","v":0.15},"%"]
[null,null,"Adicional IR",{"$f":"Inputs!E280","v":0.1},"%"]
[null,null,"Base IR",{"$f":"Inputs!E281/1000","v":240},"R$ / Ano"]
[null,null,"Alíquota CSLL",{"$f":"Inputs!E282","v":0.09},"%"]
[null,null,"Uso benefício fiscal",{"$f":"Inputs!E283","v":0.3},"%"]
[]
[null,null,"Adicional base IR",null,"$ 000s",{"$f":"SUM(G969:AN969)","v":8160},{"$f":"$D$940","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[]
[null,null,"EBT (com IFRIC 12)",null,"$ 000s",{"$f":"SUM(G971:AN971)","v":37023.864201121418},{"$f":"DFs!G105","v":-1406.028280318189},{"$f":"DFs!H105","v":-1857.0124829909337},{"$f":"DFs!I105","v":-209.53891862337059},{"$f":"DFs!J105","v":1484.1518964141715},{"$f":"DFs!K105","v":1693.196778008059},{"$f":"DFs!L105","v":1934.8606772993523},{"$f":"DFs!M105","v":2153.7824348254212},{"$f":"DFs!N105","v":2329.8352456574776},{"$f":"DFs!O105","v":1932.1197999842311},{"$f":"DFs!P105","v":2085.2151488146778},{"$f":"DFs!Q105","v":2353.6660994869749},{"$f":"DFs!R105","v":2422.6256321796427},{"$f":"DFs!S105","v":2591.7794364891342},{"$f":"DFs!T105","v":2772.4179626799892},{"$f":"DFs!U105","v":2464.739348375484},{"$f":"DFs!V105","v":1931.4157029239691},{"$f":"DFs!W105","v":2266.1356984204263},{"$f":"DFs!X105","v":2164.0073810295085},{"$f":"DFs!Y105","v":2002.0716333828886},{"$f":"DFs!Z105","v":1868.3534512385586},{"$f":"DFs!AA105","v":1867.5021626283615},{"$f":"DFs!AB105","v":1813.1635134214266},{"$f":"DFs!AC105","v":887.05902253897784},{"$f":"DFs!AD105","v":914.71731648254718},{"$f":"DFs!AE105","v":783.14198222568666},{"$f":"DFs!AF105","v":791.82093506653473},{"$f":"DFs!AG105","v":768.84687423303785},{"$f":"DFs!AH105","v":716.92495798575646},{"$f":"DFs!AI105","v":734.21379686321234},{"$f":"DFs!AJ105","v":-5231.3210056016042},{"$f":"DFs!AK105","v":0},{"$f":"DFs!AL105","v":0},{"$f":"DFs!AM105","v":0},{"$f":"DFs!AN105","v":0}]
[null,null,"Dedução máxima",null,"$ 000s",{"$f":"SUM(G972:AN972)","v":-3472.5796819324928},{"$f":"G984","v":0},0,0,-445.24556892425142,-507.95903340241767,-580.45820318980566,-646.13473044762634,-698.95057369724327,-579.63593999526927,-14.195632275879348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Base de Cálculo",null,"$ 000s",{"$f":"SUM(G974:AN974)","v":42255.185206723021},{"$f":"IF(G971>0,SUM(G971:G972),0)","v":0},0,0,1038.9063274899199,1185.2377446056414,1354.4024741095468,1507.647704377795,1630.8846719602343,1352.4838599889617,2071.0195165387986,2353.6660994869749,2422.6256321796427,2591.7794364891342,2772.4179626799892,2464.739348375484,1931.4157029239691,2266.1356984204263,2164.0073810295085,2002.0716333828886,1868.3534512385586,1867.5021626283615,1813.1635134214266,887.05902253897784,914.71731648254718,783.14198222568666,791.82093506653473,768.84687423303785,716.92495798575646,734.21379686321234,0,0,0,0,{"$f":"IF(AN971>0,SUM(AN971:AN972),0)","v":0}]
[]
[null,null,"IRPJ Pago",null,"$ 000s",{"$f":"SUM(G976:AN976)","v":-6338.2777810084526},{"$f":"G974*-$D$938","v":0},0,0,-155.83594912348798,-177.78566169084621,-203.160371116432,-226.14715565666924,-244.63270079403515,-202.87257899834427,-310.65292748081976,-353.04991492304623,-363.39384482694641,-388.76691547337015,-415.86269440199834,-369.71090225632258,-289.71235543859535,-339.92035476306393,-324.60110715442624,-300.3107450074333,-280.25301768578379,-280.12532439425422,-271.97452701321396,-133.05885338084667,-137.20759747238208,-117.47129733385299,-118.77314025998021,-115.32703113495567,-107.53874369786347,-110.13206952948185,0,0,0,0,0]
[null,null,"CSLL Pago",null,"$ 000s",{"$f":"SUM(G977:AN977)","v":-3802.9666686050718},{"$f":"G974*-$D$941","v":0},0,0,-93.50156947409279,-106.67139701450772,-121.89622266985921,-135.68829339400153,-146.77962047642109,-121.72354739900655,-186.39175648849186,-211.82994895382774,-218.03630689616784,-233.26014928402208,-249.51761664119903,-221.82654135379354,-173.82741326315721,-203.95221285783836,-194.76066429265575,-180.18644700445998,-168.15181061147027,-168.07519463655254,-163.1847162079284,-79.835312028508,-82.324558483429243,-70.482778400311801,-71.263884155988123,-69.196218680973402,-64.523246218718086,-66.079241717689115,0,0,0,0,0]
[null,null,"Adicional IR",null,"$ 000s",{"$f":"SUM(G978:AN978)","v":-3601.5185206723022},{"$f":"IF(G974>G969,(G974-G969)*-$D$939,0)","v":0},0,0,-79.890632748992005,-94.523774460564141,-111.44024741095468,-126.7647704377795,-139.08846719602343,-111.24838599889618,-183.10195165387987,-211.36660994869749,-218.26256321796427,-235.17794364891344,-253.24179626799892,-222.47393483754843,-169.14157029239692,-202.61356984204264,-192.40073810295087,-176.20716333828886,-162.83534512385586,-162.75021626283615,-157.31635134214267,-64.70590225389779,-67.471731648254718,-54.31419822256867,-55.182093506653473,-52.884687423303788,-47.692495798575649,-49.421379686321238,0,0,0,0,{"$f":"IF(AN974>AN969,(AN974-AN969)*-$D$939,0)","v":0}]
[]
[null,null,"Total Impostos Pagos",null,"$ 000s",{"$f":"SUM(G980:AN980)","v":-13742.762970285827},{"$f":"SUM(G976:G979)","v":0},{"$f":"SUM(H976:H979)","v":0},0,-329.22815134657276,-378.98083316591806,-436.49684119724589,-488.60021948845031,-530.50078846647966,-435.84451239624701,-680.14663562319151,-776.24647382557146,-799.69271494107852,-857.20500840630575,-918.62210731119626,-814.01137844766458,-632.68133899414943,-746.48613746294495,-711.76250955003286,-656.70435535018214,-611.24017342110994,-610.95073529364288,-592.47559456328497,-277.6000676632525,-287.00388760406605,-242.26827395673348,-245.21911792262182,-237.40793723923287,-219.75448571515722,-225.6326909334922,0,0,0,0,{"$f":"SUM(AN976:AN979)","v":0}]
[]
[null,null,"Benefício Fiscal (b/f)",null,"$ 000s",null,{"$f":"F985","v":0},{"$f":"G985","v":1406.028280318189},3263.0407633091227,3472.5796819324933,3027.3341130082417,2519.3750796058239,1938.9168764160181,1292.7821459683919,593.83157227114862,14.195632275879348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5231.3210056016042,5231.3210056016042,5231.3210056016042,5231.3210056016042]
[null,null,"Reconhecimento",null,"$ 000s",null,{"$f":"IF(G971<0,-G971,0)","v":1406.028280318189},1857.0124829909337,209.53891862337059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5231.3210056016042,0,0,0,{"$f":"IF(AN971<0,-AN971,0)","v":0}]
[null,null,"Utilização",null,"$ 000s",null,{"$f":"-IF(AND(G971>0,G982>0),MIN(G971*$D$942,G982))","v":0},0,0,-445.24556892425142,-507.95903340241767,-580.45820318980566,-646.13473044762634,-698.95057369724327,-579.63593999526927,-14.195632275879348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício Fiscal (c/f)",null,"$ 000s",null,{"$f":"SUM(G982:G984)","v":1406.028280318189},3263.0407633091227,3472.5796819324933,3027.3341130082417,2519.3750796058239,1938.9168764160181,1292.7821459683919,593.83157227114862,14.195632275879348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5231.3210056016042,5231.3210056016042,5231.3210056016042,5231.3210056016042,5231.3210056016042]
[]
[null,null,"Imposto Diferido"]
[]
[null,null,"Total Impostos Pagos - Fiscal ",null,"$ 000s",{"$f":"SUM(G989:AN989)","v":16393.238586488922},{"$f":"-G955","v":0},{"$f":"-H955","v":0},0,154.57450562874999,174.7810723494072,483.56896252504447,509.59307519290633,398.05233301363421,306.14558672838677,332.30311431933814,365.79702647795261,374.28064540237733,698.77280117937346,826.19414605697875,681.6326669731659,558.00836383483011,551.83196049809135,544.56794001820299,522.37278751282975,875.83846068105788,887.26252488810599,703.01795360003723,568.94365791697851,605.0697659703402,591.25368130108984,679.00521070718605,1081.0641119768375,1121.3496231892855,{"$f":"-AI955","v":964.04540077586921},833.91120777086462,{"$f":"-AK955","v":0},0,0,0]
[null,null,"Total Impostos Pagos - Contábil",null,"$ 000s",{"$f":"SUM(G990:AN990)","v":13742.762970285827},{"$f":"-G980","v":0},{"$f":"-H980","v":0},0,329.22815134657276,378.98083316591806,436.49684119724589,488.60021948845031,530.50078846647966,435.84451239624701,680.14663562319151,776.24647382557146,799.69271494107852,857.20500840630575,918.62210731119626,814.01137844766458,632.68133899414943,746.48613746294495,711.76250955003286,656.70435535018214,611.24017342110994,610.95073529364288,592.47559456328497,277.6000676632525,287.00388760406605,242.26827395673348,245.21911792262182,237.40793723923287,219.75448571515722,225.6326909334922,0,0,0,0,{"$f":"-AN980","v":0}]
[]
[null,null,"Imposto Diferido (Passivo)"]
[null,null,"Impostos a pagar (b/f)",null,"$ 000s",null,{"$f":"F995","v":0},{"$f":"G995","v":0},0,0,174.65364571782277,378.85340653433366,331.78128520653507,310.78842950207905,443.23688495492451,572.93581062278474,920.77933192663818,1331.228779274257,1756.6408488129582,1915.0730560398906,2007.5010172941081,2139.8797287686066,2214.5527039279259,2409.2068808927797,2576.4014504246097,2710.7330182619621,2446.1347310020142,2169.8229414075513,2059.280582370799,1767.936992117073,1449.8711137507989,1100.8857064064425,667.09961362187823,0,0,0,0,0,0,0]
[null,null,"Impostos",null,"$ 000s",null,{"$f":"MAX(G990-G989,-G993)","v":0},0,0,174.65364571782277,204.19976081651086,-47.072121327798584,-20.992855704456019,132.44845545284545,129.69892566786024,347.84352130385338,410.44944734761884,425.41206953870119,158.43220722693229,92.427961254217507,132.37871147449869,74.672975159319321,194.6541769648536,167.19456953182987,134.3315678373524,-264.59828725994794,-276.31178959446311,-110.54235903675226,-291.34359025372601,-318.06587836627415,-348.98540734435636,-433.78609278456423,-667.09961362187823,0,0,0,0,0,0,0]
[null,null,"impostos a pagar (c/f)",null,"$ 000s",null,{"$f":"SUM(G993:G994)","v":0},0,0,174.65364571782277,378.85340653433366,331.78128520653507,310.78842950207905,443.23688495492451,572.93581062278474,920.77933192663818,1331.228779274257,1756.6408488129582,1915.0730560398906,2007.5010172941081,2139.8797287686066,2214.5527039279259,2409.2068808927797,2576.4014504246097,2710.7330182619621,2446.1347310020142,2169.8229414075513,2059.280582370799,1767.936992117073,1449.8711137507989,1100.8857064064425,667.09961362187823,0,0,0,0,0,0,0,0]
[]
[null,null,"Imposto Diferido (Ativo)"]
[null,null,"Impostos a pagar (b/f)",null,"$ 000s",null,{"$f":"F1000","v":0},{"$f":"G1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176.55656111572637,1078.1516985898547,1816.5644084322316,2650.4756162030963,2650.4756162030963,2650.4756162030963,2650.4756162030963]
[null,null,"Impostos",null,"$ 000s",null,{"$f":"-(G990-G989-G994)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176.55656111572637,901.59513747412825,738.41270984237701,833.91120777086462,0,0,0,0]
[null,null,"impostos a pagar (c/f)",null,"$ 000s",null,{"$f":"SUM(G998:G999)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176.55656111572637,1078.1516985898547,1816.5644084322316,2650.4756162030963,2650.4756162030963,2650.4756162030963,2650.4756162030963,2650.4756162030963]
[]
[]
[null,null,"IFRIC 12"]
[]
[null,null,"CAPEX Segregado"]
[]
[null,null,{"$f":"C404","v":"Coleta Manual E Conteinerizada Rsc"},"Divisivel","$ 000s",{"$f":"SUM(G1007:AN1007)","v":14889.97},{"$f":"G404","v":2981.5899999999997},0,0,0,0,15,0,2950.1,0,0,31.49,0,0,0,2950.1,15,0,0,0,0,31.49,2950.1,0,0,0,15,0,0,2950.1,0,0,0,0,0]
[null,null,"Coleta De Materiais Recicláveis","Divisivel","$ 000s",8956.4699999999993,{"$f":"G405","v":1797.89},0,0,0,0,0,0,1781.4,0,0,16.489999999999998,0,0,0,1781.4,0,0,0,0,0,16.489999999999998,1781.4,0,0,0,0,0,0,1781.4,0,0,0,0,0]
[null,null,"Coleta De Resíduos Do Serviço De Saúde Municipal","Divisivel","$ 000s",{"$f":"SUM(G1009:AN1009)","v":0},{"$f":"G406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transporte E Destinação Final - Resíduos Pevs","Divisivel","$ 000s",0,{"$f":"G407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Coleta Programada  De Volumosos","Divisivel","$ 000s",3037.5,{"$f":"G408","v":607.5},0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0]
[null,null,"Varrição Manual","Indivisível","$ 000s",319.84199999999998,{"$f":"G409","v":58.504000000000005},0,0,4.0640000000000001,0,37.950000000000003,4.0640000000000001,0,0,4.0640000000000001,54.44,0,4.0640000000000001,0,0,42.014000000000003,0,0,4.5720000000000001,0,54.44,4.5720000000000001,0,0,4.5720000000000001,37.950000000000003,0,4.5720000000000001,0,0,0,0,0,0]
[null,null,"Serviços Gerais","Indivisível","$ 000s",2109.2399999999998,{"$f":"G410","v":672.92399999999998},0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,660,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,660,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,0,0,0,0]
[null,null,"Investimentos Destinação Final","Divisivel","$ 000s",2366.4094872299984,{"$f":"G411","v":66.633105},22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,0,3.208205,6.4164099999999999,0,3.208205,10.312609999999999,3.8962000000000003,3.208205,6.4164099999999999,3.8962000000000003,3.208205,6.4164099999999999,0,3.208205,6.4164099999999999,3.8962000000000003,7.1044049999999999,6.4164099999999999,0,7.1044049999999999,6.4164099999999999,0,3.208205,6.4164099999999999,0,0,0,0,0]
[null,null,"Relação Com O Usuário","Indivisível","$ 000s",381.10587999999996,{"$f":"G412","v":0},222.49694,0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,0,0,0,0]
[null,null,"Administração Local","Indivisível","$ 000s",166.39221000000001,{"$f":"G413","v":40.35754},0,0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,0,0,0,0]
[null,null,"Reembolso Do PMI","Indivisível","$ 000s",1000,{"$f":"G414","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C415","v":0}]
[null,null,"Ativo Financeiro"]
[null,null,"Constituição ativo financeiro","Indivisível","$ 000s",{"$f":"SUM(G1020:AN1020)","v":3976.5800899999999},{"$f":"SUMIF($D$1007:$D$1017,$D$1020,G1007:G1017)","v":1771.7855399999999},222.49694,0,16.988,0,53.056530000000002,36.559020000000004,0,0,16.988,754.79754000000003,49.947940000000003,16.988,0,0,70.044530000000009,19.571020000000001,0,17.495999999999999,0,754.79754000000003,67.443939999999998,0,0,17.495999999999999,53.056530000000002,19.571020000000001,17.495999999999999,0,0,0,0,0,0]
[]
[null,null,"TIR efetiva do projeto",{"$f":"Project_IRR_Paste","v":0.11096717715263366},"%"]
[]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[]
[null,null,"Ativo Financeiro (b/f)",null,"$ 000s",null,{"$f":"F1030","v":0},1771.7855399999999,2012.9319207268368,2014.3629105598563,2031.0872919189417,2028.924760629794,2077.7135819297773,2107.489397146649,2097.8713780049575,2085.2338544651466,2086.2325882275481,2821.1526434515717,2838.2681496779596,2815.3931608128796,2768.0923329225898,2712.7945962195872,2718.6548883992646,2662.2086738570674,2574.290836625295,2491.2718959114172,2375.9510633074556,2999.7679839045422,2868.9459955688035,2639.4580092379961,2380.5863815993403,2106.5671781742012,1829.0984706743707,1466.4216939851503,1049.3901366809837,554.26311070103895,0,0,{"$f":"AL1030","v":0},0]
[null,null,"Constituição ativo financeiro",null,"$ 000s",null,{"$f":"G1020","v":1771.7855399999999},222.49694,0,16.988,0,53.056530000000002,36.559020000000004,0,0,16.988,754.79754000000003,49.947940000000003,16.988,0,0,70.044530000000009,19.571020000000001,0,17.495999999999999,0,754.79754000000003,67.443939999999998,0,0,17.495999999999999,53.056530000000002,19.571020000000001,17.495999999999999,0,0,0,0,0,0]
[null,null,"Receita Financeira (IFRIC 12)",null,"$ 000s",null,{"$f":"G1026*$D$1022","v":0},196.61003989365466,223.36937304348604,223.52816594579033,225.38402333483214,225.14405334217119,230.55801111843462,233.86214928046931,232.79486484651579,231.39251453310303,231.50334119944375,313.05534516051131,314.95460457199187,312.41623163023604,307.167392282268,301.03115853740621,301.68145861787468,295.4177815291751,285.66178731020062,276.44940980897974,263.65258254802671,332.87578528673407,318.35883853162233,292.89320449805047,264.16695073408113,233.75981324438018,202.96989402493418,162.72467589691533,116.44786119930517,61.505012794331989,0,0,{"$f":"AM1026*$D$1022","v":0},{"$f":"AN1026*$D$1022","v":0}]
[null,null,"Amortização ativo financeiro",null,"$ 000s",null,{"$f":"IF(H1024=0,-(G1026+G1027+G1028),G1026*-G1035)","v":0},-177.96059916681781,-221.93838321046655,-223.79178458670518,-227.54655462397989,-229.41176204218775,-237.34121590156298,-243.48016842216066,-245.43238838632647,-247.38178077070131,-251.38082597542024,-345.88777893412373,-354.81759343707142,-359.71705952052577,-362.46512898527061,-365.21539635772899,-377.69869316007185,-383.33561876094723,-386.1767280240781,-391.77024241294174,-394.63320195094008,-531.14171362247282,-547.84682486242991,-551.76483213670656,-555.68215415922009,-564.28505074421037,-585.21769071415474,-597.25223320108205,-611.57488717924991,-615.7681234953709,0,0,0,0]
[null,null,"Ativo Financeiro (c/f)",null,"$ 000s",null,{"$f":"SUM(G1026:G1029)","v":1771.7855399999999},2012.9319207268368,2014.3629105598563,2031.0872919189417,2028.924760629794,2077.7135819297773,2107.489397146649,2097.8713780049575,2085.2338544651466,2086.2325882275481,2821.1526434515717,2838.2681496779596,2815.3931608128796,2768.0923329225898,2712.7945962195872,2718.6548883992646,2662.2086738570674,2574.290836625295,2491.2718959114172,2375.9510633074556,2999.7679839045422,2868.9459955688035,2639.4580092379961,2380.5863815993403,2106.5671781742012,1829.0984706743707,1466.4216939851503,1049.3901366809837,554.26311070103895,0,0,0,{"$f":"SUM(AM1026:AM1029)","v":0},0]
[]
[null,null,{"$f":"Ops!C127","v":"Contraprestação anual"},null,{"$f":"Ops!E127","v":"R$"},{"$f":"SUM(G1032:AN1032)","v":155701.2259143889},{"$f":"G127","v":8720},4133.5354967662261,4585.2149270926802,4623.5059317097794,4661.7591465358009,4699.9717565064757,4738.2560105904086,4776.4919807579108,4814.7898144744786,4853.0321779148235,4891.3271534595096,4929.559944962356,4967.8366062077093,5006.0448221566539,5044.2886544987987,5082.5630742824851,5120.863194163162,5159.0815285083245,5197.3182944192777,5235.5689838693397,5273.8292204480476,5312.0947568718884,5350.3614724836143,5388.6253707447095,5426.8825767252874,5465.1293345953982,5503.4557126472482,5541.6698186289614,5579.9547191246338,5618.2134332429705,0,0,0,0]
[]
[null,null,"Amortização ativo financeiro",{"$f":"D1022","v":0.11096717715263366},"%",{"$f":"SUM(G1034:AN1034)","v":998575.22527200298},{"$f":"NPV($D$1034,G1032:$AN$1032)","v":44892.151991399493},{"$f":"NPV($D$1034,H1032:$AN$1032)","v":41153.707374192105},{"$f":"NPV($D$1034,I1032:$AN$1032)","v":41586.882614105481},{"$f":"NPV($D$1034,J1032:$AN$1032)","v":41616.446657278029},{"$f":"NPV($D$1034,K1032:$AN$1032)","v":41611.000334249533},{"$f":"NPV($D$1034,L1032:$AN$1032)","v":41566.696433302706},{"$f":"NPV($D$1034,M1032:$AN$1032)","v":41479.263643560291},{"$f":"NPV($D$1034,N1032:$AN$1032)","v":41343.844429865632},{"$f":"NPV($D$1034,O1032:$AN$1032)","v":41155.162158127554},{"$f":"NPV($D$1034,P1032:$AN$1032)","v":40907.244513599369},{"$f":"NPV($D$1034,Q1032:$AN$1032)","v":40593.57378445124},{"$f":"NPV($D$1034,R1032:$AN$1032)","v":40206.800924389434},{"$f":"NPV($D$1034,S1032:$AN$1032)","v":39738.87618034448},{"$f":"NPV($D$1034,T1032:$AN$1032)","v":39180.750487087629},{"$f":"NPV($D$1034,U1032:$AN$1032)","v":38522.482945204763},{"$f":"NPV($D$1034,V1032:$AN$1032)","v":37752.925480045815},{"$f":"NPV($D$1034,W1032:$AN$1032)","v":36859.697975537747},{"$f":"NPV($D$1034,X1032:$AN$1032)","v":35829.051416418661},{"$f":"NPV($D$1034,Y1032:$AN$1032)","v":34645.818583646884},{"$f":"NPV($D$1034,Z1032:$AN$1032)","v":33293.048977597166},{"$f":"NPV($D$1034,AA1032:$AN$1032)","v":31751.915657576159},{"$f":"NPV($D$1034,AB1032:$AN$1032)","v":30001.506886837848},{"$f":"NPV($D$1034,AC1032:$AN$1032)","v":28018.594659523656},{"$f":"NPV($D$1034,AD1032:$AN$1032)","v":25777.37754419124},{"$f":"NPV($D$1034,AE1032:$AN$1032)","v":23249.194993923124},{"$f":"NPV($D$1034,AF1032:$AN$1032)","v":20402.209956744628},{"$f":"NPV($D$1034,AG1032:$AN$1032)","v":17201.05626872454},{"$f":"NPV($D$1034,AH1032:$AN$1032)","v":13606.353214261268},{"$f":"NPV($D$1034,AI1032:$AN$1032)","v":9574.5420031605445},{"$f":"NPV($D$1034,AJ1032:$AN$1032)","v":5057.0471826559597},{"$f":"NPV($D$1034,AK1032:$AN$1032)","v":0},{"$f":"NPV($D$1034,AL1032:$AN$1032)","v":0},{"$f":"NPV($D$1034,AM1032:$AN$1032)","v":0},{"$f":"NPV($D$1034,AN1032:$AN$1032)","v":0}]
[null,null,"% de amortização",null,"%",null,{"$f":"IF(G1024=1,G1032/G1034,0)","v":0.19424330563771128},0.10044138816417805,0.11025627887620175,0.11109804663972205,0.11203189322749256,0.11307061084462124,0.11423192203475939,0.11553091026308882,0.11699115158324377,0.11863502994687071,0.12049511036973687,0.12260512728263556,0.12501200546443447,0.12776796666532564,0.13094401681412662,0.13462699935582098,0.13892851747080692,0.14399157456187009,0.15001285889294749,0.15725711956848246,0.1660948358934585,0.17706093153615532,0.19095752436908894,0.20904474714337262,0.23342238637267942,0.2678694781684039,0.31994870702526512,0.40728545932649718,0.58279077132699375,1.1109671771526337,0,0,{"$f":"IF(AM1024=1,AM1032/AM1034,0)","v":0},0]
[]
[null,null,"Ativo Intangível"]
[]
[null,null,"Constituição ativo intangível","Divisivel","$ 000s",{"$f":"SUM(G1039:AN1039)","v":29250.34948723},{"$f":"SUMIF($D$1007:$D$1017,$D$1039,G1007:G1017)","v":5453.6131049999995},22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,15,3.208205,5345.4164099999998,0,3.208205,58.292609999999996,3.8962000000000003,3.208205,6.4164099999999999,5342.8962000000001,18.208205,6.4164099999999999,0,3.208205,6.4164099999999999,51.876199999999997,5346.104405,6.4164099999999999,0,7.1044049999999999,21.416409999999999,0,3.208205,5345.4164099999998,0,0,0,0,0]
[]
[null,null,{"$f":"C1022","v":"TIR efetiva do projeto"},{"$f":"D1034","v":0.11096717715263366},"%"]
[]
[null,null,"Ativo Financeiro (b/f)",null,"$ 000s",null,{"$f":"F1047","v":0},{"$f":"G1047","v":5453.6131049999995},{"$f":"H1047","v":5712.5087479573622},{"$f":"I1047","v":8007.4148127850985},{"$f":"J1047","v":8025.7311595947604},{"$f":"K1047","v":8059.4417655685056},{"$f":"L1047","v":8074.0599559547345},{"$f":"M1047","v":8067.6255563833756},{"$f":"N1047","v":13393.020708573771},{"$f":"O1047","v":13340.334511770629},{"$f":"P1047","v":13269.202910220336},{"$f":"Q1047","v":13228.891083374292},{"$f":"R1047","v":13106.55106807735},{"$f":"S1047","v":12953.078129311336},{"$f":"T1047","v":12768.845620621749},{"$f":"U1047","v":17883.098746350592},{"$f":"V1047","v":17514.940939344186},{"$f":"W1047","v":17067.255834848129},{"$f":"X1047","v":16537.951608593048},{"$f":"Y1047","v":15928.232817965727},{"$f":"Z1047","v":15228.413073569143},{"$f":"AA1047","v":14469.920629721424},{"$f":"AB1047","v":18886.702698160898},{"$f":"AC1047","v":17416.698085810429},{"$f":"AD1047","v":15739.110479285257},{"$f":"AE1047","v":13845.371319654474},{"$f":"AF1047","v":11716.439738361638},{"$f":"AG1047","v":9285.0764316154964},{"$f":"AH1047","v":6548.8184178417232},{"$f":"AI1047","v":8810.5008714610703},{"$f":"AJ1047","v":0},{"$f":"AK1047","v":0},{"$f":"AL1047","v":0},{"$f":"AM1047","v":0}]
[null,null,"Constituição ativo financeiro",null,"$ 000s",null,{"$f":"G1039","v":5453.6131049999995},22.689205000000001,2147.6074422299998,3.208205,25.897410000000001,15,3.208205,5345.4164099999998,0,3.208205,58.292609999999996,3.8962000000000003,3.208205,6.4164099999999999,5342.8962000000001,18.208205,6.4164099999999999,0,3.208205,6.4164099999999999,51.876199999999997,5346.104405,6.4164099999999999,0,7.1044049999999999,21.416409999999999,0,3.208205,5345.4164099999998,0,0,0,0,0]
[null,null,"Receita Financeira (IFRIC 12)",null,"$ 000s",null,{"$f":"G1043*$D$1041","v":0},605.17205154445946,633.90097022055409,888.56021806494687,890.59273136616366,894.33350215117491,895.95564147341452,895.2416343163087,1486.1857015771968,1480.339263043044,1472.4459900126622,1467.9727003816909,1454.3969742313791,1437.3665154471955,1416.9227540181641,1984.4369866243269,1943.583554034122,1893.9052017349127,1835.1698058924276,1767.5110328395961,1689.8540112882295,1605.6862459028457,2095.8040841359443,1932.6818219020613,1746.5246607797199,1536.3817719720912,1300.1402440449326,1030.3387212628204,726.70389351307256,977.67641100685375,0,0,0,0]
[null,null,"Amortização intangível",null,"$ 000s",null,{"$f":"IFERROR(IF(H1024=0,-(G1043+G1044+G1045),G1043*-G1052),0)","v":0},-368.96561358709619,-486.60234762281834,-873.45207625528508,-882.77953539241855,-894.71531176494557,-905.59824604477319,-915.26289212591234,-1538.8718983803394,-1554.6790695933382,-1571.0504268587072,-1594.2089156786337,-1611.0781179973924,-1628.0154341367822,-1645.5658282893187,-2370.8029986307347,-2397.6850685301793,-2423.2094279899948,-2448.0968015197468,-2473.7471872361784,-2500.2226551359513,-2535.0085824633707,-3572.2251064864126,-3610.269428427232,-3647.3682254105033,-3686.7297632649279,-3731.5035507910738,-3769.804940036594,-3810.4378498937258,-9788.1772824679247,0,0,0,0]
[null,null,"Ativo Financeiro (c/f)",null,"$ 000s",null,{"$f":"SUM(G1043:G1046)","v":5453.6131049999995},5712.5087479573622,8007.4148127850985,8025.7311595947604,8059.4417655685056,8074.0599559547345,8067.6255563833756,13393.020708573771,13340.334511770629,13269.202910220336,13228.891083374292,13106.55106807735,12953.078129311336,12768.845620621749,17883.098746350592,17514.940939344186,17067.255834848129,16537.951608593048,15928.232817965727,15228.413073569143,14469.920629721424,18886.702698160898,17416.698085810429,15739.110479285257,13845.371319654474,11716.439738361638,9285.0764316154964,6548.8184178417232,8810.5008714610703,0,0,0,{"$f":"SUM(AM1043:AM1046)","v":0},0]
[]
[null,null,{"$f":"DFs!C17","v":"Receitas Tarifárias"},null,{"$f":"DFs!E17","v":"$ 000s"},{"$f":"DFs!F17","v":340378.87642345642},{"$f":"DFs!G17","v":0},{"$f":"DFs!H17","v":6111.7016930392747},{"$f":"DFs!I17","v":8028.2718450499106},{"$f":"DFs!J17","v":10545.761954377973},{"$f":"DFs!K17","v":10654.11793008168},{"$f":"DFs!L17","v":10763.471046666096},{"$f":"DFs!M17","v":10874.153684424791},{"$f":"DFs!N17","v":10985.833463064191},{"$f":"DFs!O17","v":11098.842762877874},{"$f":"DFs!P17","v":11212.849203572267},{"$f":"DFs!Q17","v":11328.185165440935},{"$f":"DFs!R17","v":11444.518268190313},{"$f":"DFs!S17","v":11562.180892113971},{"$f":"DFs!T17","v":11680.840656918335},{"$f":"DFs!U17","v":11800.829942896982},{"$f":"DFs!V17","v":11922.148750049906},{"$f":"DFs!W17","v":12044.797078377109},{"$f":"DFs!X17","v":12168.442547585022},{"$f":"DFs!Y17","v":12293.417537967209},{"$f":"DFs!Z17","v":12419.722049523678},{"$f":"DFs!AA17","v":12547.356082254424},{"$f":"DFs!AB17","v":12676.319636159446},{"$f":"DFs!AC17","v":12806.612711238753},{"$f":"DFs!AD17","v":12938.235307492336},{"$f":"DFs!AE17","v":13071.187424920197},{"$f":"DFs!AF17","v":13205.469063522336},{"$f":"DFs!AG17","v":13341.412603592324},{"$f":"DFs!AH17","v":13478.353284543022},{"$f":"DFs!AI17","v":13616.955866961565},{"$f":"DFs!AJ17","v":13756.88797055439},{"$f":"DFs!AK17","v":0},{"$f":"DFs!AL17","v":0},{"$f":"DFs!AM17","v":0},{"$f":"DFs!AN17","v":0}]
[]
[null,null,"Amortização ativo financeiro",{"$f":"D1041","v":0.11096717715263366},"%",{"$f":"SUM(G1051:AN1051)","v":2334618.2314476226},{"$f":"NPV($D$1034,G$1049:$AN1049)","v":81312.881550639577},{"$f":"NPV($D$1034,H$1049:$AN1049)","v":90335.942482460508},{"$f":"NPV($D$1034,I$1049:$AN1049)","v":94248.565322122609},{"$f":"NPV($D$1034,J$1049:$AN1049)","v":96678.790721554207},{"$f":"NPV($D$1034,K$1049:$AN1049)","v":96861.201264077376},{"$f":"NPV($D$1034,L$1049:$AN1049)","v":96955.497413883437},{"$f":"NPV($D$1034,M$1049:$AN1049)","v":96950.904224665472},{"$f":"NPV($D$1034,N$1049:$AN1049)","v":96835.118704447174},{"$f":"NPV($D$1034,O$1049:$AN1049)","v":96594.805013255667},{"$f":"NPV($D$1034,P$1049:$AN1049)","v":96214.815090307864},{"$f":"NPV($D$1034,Q$1049:$AN1049)","v":95678.652317569678},{"$f":"NPV($D$1034,R$1049:$AN1049)","v":94967.657113577719},{"$f":"NPV($D$1034,S$1049:$AN1049)","v":94061.431676080378},{"$f":"NPV($D$1034,T$1049:$AN1049)","v":92936.982335996348},{"$f":"NPV($D$1034,U$1049:$AN1049)","v":91569.096261987695},{"$f":"NPV($D$1034,V$1049:$AN1049)","v":89929.430445701306},{"$f":"NPV($D$1034,W$1049:$AN1049)","v":87986.496735154971},{"$f":"NPV($D$1034,X$1049:$AN1049)","v":85705.312827027432},{"$f":"NPV($D$1034,Y$1049:$AN1049)","v":83047.34691084105},{"$f":"NPV($D$1034,Z$1049:$AN1049)","v":79969.459029585356},{"$f":"NPV($D$1034,AA$1049:$AN1049)","v":76423.722106997971},{"$f":"NPV($D$1034,AB$1049:$AN1049)","v":72356.890734454428},{"$f":"NPV($D$1034,AC$1049:$AN1049)","v":67709.81101063895},{"$f":"NPV($D$1034,AD$1049:$AN1049)","v":62416.764892789113},{"$f":"NPV($D$1034,AE$1049:$AN1049)","v":56404.741792449218},{"$f":"NPV($D$1034,AF$1049:$AN1049)","v":49592.629342260283},{"$f":"NPV($D$1034,AG$1049:$AN1049)","v":41890.314364425452},{"$f":"NPV($D$1034,AH$1049:$AN1049)","v":33197.35169588984},{"$f":"NPV($D$1034,AI$1049:$AN1049)","v":23402.814817982908},{"$f":"NPV($D$1034,AJ$1049:$AN1049)","v":12382.803248798733},{"$f":"NPV($D$1034,AK$1049:$AN1049)","v":0},{"$f":"NPV($D$1034,AL$1049:$AN1049)","v":0},{"$f":"NPV($D$1034,AM$1049:$AN1049)","v":0},{"$f":"NPV($D$1034,AN$1049:$AN1049)","v":0}]
[null,null,"% de amortização",null,"%",null,{"$f":"IFERROR(IF(G1024=1,G1049/G1051,0),0)","v":0},6.7655260188666466E-2,8.5181899773337608E-2,0.10908040818126236,0.1099936588751862,0.11101455135358661,0.11216144677955749,0.11344885626251279,0.11490103180346793,0.11653973655769968,0.11839825176300811,0.12050964102971502,0.12292159162461705,0.12568560290335695,0.1288735001723039,0.1325722701785419,0.13689369988934466,0.1419800260474362,0.14802902194052414,0.15530581549800029,0.1641814313190261,0.17519160245125512,0.18913969069012029,0.20728782290648751,0.23173915897031921,0.2662788651996178,0.31848442309428604,0.40600688295903359,0.58185119921977035,1.1109671771526337,0,0,0,0]
[]
[]
[]
[null,null,"Caixa & Equivalentes, Equity e Dividendos"]
[]
[null,null,"Capital Social"]
[null,null,"Capital Social (b/f)",null,"$ 000s",null,{"$f":"F1062","v":0},{"$f":"G1062","v":3829.2203576239749},6426.2581058085216,8272.7774207486855,8280.2384966221271,8289.8057663609525,8314.9478628099205,8329.639052714223,10304.394082688792,10304.394082688792,10311.855158562234,10612.234724975709,10632.126343915019,10639.58741978846,10641.957831548745,12615.781821358738,13057.894127213356,13068.289099213356,13068.289099213356,13076.570781213357,13079.137345213358,13401.806841213358,15567.226179213358,15569.792743213358,15569.792743213358,15579.632905213359,15609.422081213359,15617.250489213358,15625.532171213359,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358]
[null,null,"Equity para funding",null,"$ 000s",{"$f":"SUM(G1060:AN1060)","v":13290.771830892005},{"$f":"DFs!G52","v":3322.6929577230003},{"$f":"DFs!H52","v":90.579018729585556},{"$f":"DFs!I52","v":793.38975182936406},{"$f":"DFs!J52","v":7.4610758734411728},{"$f":"DFs!K52","v":9.5672697388253987},{"$f":"DFs!L52","v":25.142096448967798},{"$f":"DFs!M52","v":14.691189904301659},{"$f":"DFs!N52","v":1974.755029974569},{"$f":"DFs!O52","v":0},{"$f":"DFs!P52","v":7.4610758734411728},{"$f":"DFs!Q52","v":300.37956641347546},{"$f":"DFs!R52","v":19.891618939310082},{"$f":"DFs!S52","v":7.4610758734411728},{"$f":"DFs!T52","v":2.3704117602840085},{"$f":"DFs!U52","v":1973.8239898099928},{"$f":"DFs!V52","v":35.301094000000006},{"$f":"DFs!W52","v":10.394972000000001},{"$f":"DFs!X52","v":0},{"$f":"DFs!Y52","v":8.281682},{"$f":"DFs!Z52","v":2.5665640000000005},{"$f":"DFs!AA52","v":322.66949599999998},{"$f":"DFs!AB52","v":2165.4193380000002},{"$f":"DFs!AC52","v":2.5665640000000005},{"$f":"DFs!AD52","v":0},{"$f":"DFs!AE52","v":9.8401619999999994},{"$f":"DFs!AF52","v":29.789176000000005},{"$f":"DFs!AG52","v":7.8284080000000014},{"$f":"DFs!AH52","v":8.281682},{"$f":"DFs!AI52","v":2138.1665640000001},{"$f":"DFs!AJ52","v":0},{"$f":"DFs!AK52","v":0},{"$f":"DFs!AL52","v":0},{"$f":"DFs!AM52","v":0},{"$f":"DFs!AN52","v":0}]
[null,null,"Equity adicional",null,"$ 000s",{"$f":"SUM(G1061:AJ1061)","v":4472.9269043213535},{"$f":"IF((G1066+G1065)<0,-G1066-G1065,0)","v":506.52739990097467},2506.4587294549615,1053.1295631107989,0,0,0,0,0,0,0,0,0,0,0,0,406.81121185461859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Social (c/f)",null,"$ 000s",null,{"$f":"SUM(G1059:G1061)","v":3829.2203576239749},6426.2581058085216,8272.7774207486855,8280.2384966221271,8289.8057663609525,8314.9478628099205,8329.639052714223,10304.394082688792,10304.394082688792,10311.855158562234,10612.234724975709,10632.126343915019,10639.58741978846,10641.957831548745,12615.781821358738,13057.894127213356,13068.289099213356,13068.289099213356,13076.570781213357,13079.137345213358,13401.806841213358,15567.226179213358,15569.792743213358,15569.792743213358,15579.632905213359,15609.422081213359,15617.250489213358,15625.532171213359,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358]
[]
[null,null,"Caixa retido"]
[null,null,"Caixa (b/f)",null,"$ 000s",null,{"$f":"F1069","v":0},{"$f":"G1069","v":0},0,0,740.06228494724314,1799.5601329904341,2498.0769783807264,2000.1241573498655,1331.8490737481652,829.69972347682119,502.84209717954991,195.69379459922675,81.146645861928164,86.728721404141425,92.689792768439702,192.06852141639092,0,75.982478047873883,72.612243573973956,67.268363901635439,62.855663890872393,62.82757136673581,311.33606269175607,1337.3796730726835,2526.0781006285192,3954.0004966861152,5558.374854846782,7079.100293350888,8768.812680323168,10140.057884719585,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146]
[null,null,"Fluxo de Caixa para Acionista",null,"$ 000s",{"$f":"SUM(G1066:AN1066)","v":42431.713522324491},{"$f":"DFs!G81","v":-506.52739990097467},{"$f":"DFs!H81","v":-2506.4587294549615},{"$f":"DFs!I81","v":-1053.1295631107989},{"$f":"DFs!J81","v":740.06228494724314},{"$f":"DFs!K81","v":1059.497848043191},{"$f":"DFs!L81","v":995.06551316905302},{"$f":"DFs!M81","v":1083.9702835392613},{"$f":"DFs!N81","v":3128.8962750497476},{"$f":"DFs!O81","v":919.31217293724103},{"$f":"DFs!P81","v":1007.9574612346408},{"$f":"DFs!Q81","v":1191.40034179801},{"$f":"DFs!R81","v":1303.9748128568167},{"$f":"DFs!S81","v":1178.9943372938599},{"$f":"DFs!T81","v":1151.1352731762831},{"$f":"DFs!U81","v":1901.852226773392},{"$f":"DFs!V81","v":-598.87973327100951},{"$f":"DFs!W81","v":2229.9650277333849},{"$f":"DFs!X81","v":2217.2234863307904},{"$f":"DFs!Y81","v":2174.5087273189483},{"$f":"DFs!Z81","v":1776.0758412930847},{"$f":"DFs!AA81","v":1752.4042128843519},{"$f":"DFs!AB81","v":4175.1694837444147},{"$f":"DFs!AC81","v":1605.0296175128665},{"$f":"DFs!AD81","v":1785.0261849903929},{"$f":"DFs!AE81","v":1941.7524189131013},{"$f":"DFs!AF81","v":2123.6460844473841},{"$f":"DFs!AG81","v":2025.5924286482204},{"$f":"DFs!AH81","v":2162.0243356293481},{"$f":"DFs!AI81","v":3699.5621393496504},{"$f":"DFs!AJ81","v":1766.6101284475612},{"$f":"DFs!AK81","v":0},{"$f":"DFs!AL81","v":0},{"$f":"DFs!AM81","v":0},{"$f":"DFs!AN81","v":0}]
[null,null,"Equity Adicional",null,"$ 000s",{"$f":"SUM(G1067:AN1067)","v":4472.9269043213535},{"$f":"G1061","v":506.52739990097467},2506.4587294549615,1053.1295631107989,0,0,0,0,0,0,0,0,0,0,0,0,406.81121185461859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividendos distribuidos",null,"$ 000s",{"$f":"SUM(G1068:AN1068)","v":34997.972413478703},{"$f":"G1120","v":0},{"$f":"H1120","v":0},0,0,0,296.5486677787606,1581.9231045701222,3797.1713586514479,1421.461523208585,1334.815087531912,1498.5486443783332,1418.5219615941153,1173.4122617516466,1145.1742018119849,1802.4734981254408,0,2153.982549685511,2220.5937208046903,2179.8526069912868,1780.4885413038478,1752.4323054084884,3926.6609924193949,578.98600713193912,596.32775743455716,513.83002285550538,519.27172628671735,504.86699014411477,472.31194865706925,2328.3169349532341,0,0,0,0,0]
[null,null,"Caixa (c/f)",null,"$ 000s",null,{"$f":"G1065+G1067+G1066-G1068","v":0},0,0,740.06228494724314,1799.5601329904341,2498.0769783807264,2000.1241573498655,1331.8490737481652,829.69972347682119,502.84209717954991,195.69379459922675,81.146645861928164,86.728721404141425,92.689792768439702,192.06852141639092,0,75.982478047873883,72.612243573973956,67.268363901635439,62.855663890872393,62.82757136673581,311.33606269175607,1337.3796730726835,2526.0781006285192,3954.0004966861152,5558.374854846782,7079.100293350888,8768.812680323168,10140.057884719585,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146]
[]
[null,null,"Receitas Financeiras"]
[]
[null,null,{"$f":"C1065","v":"Caixa (b/f)"},null,"$ 000s",null,{"$f":"G1065","v":0},{"$f":"H1065","v":0},0,0,740.06228494724314,1799.5601329904341,2498.0769783807264,2000.1241573498655,1331.8490737481652,829.69972347682119,502.84209717954991,195.69379459922675,81.146645861928164,86.728721404141425,92.689792768439702,192.06852141639092,0,75.982478047873883,72.612243573973956,67.268363901635439,62.855663890872393,62.82757136673581,311.33606269175607,1337.3796730726835,2526.0781006285192,3954.0004966861152,5558.374854846782,7079.100293350888,8768.812680323168,10140.057884719585,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146]
[]
[null,null,{"$f":"C94","v":"Cons + Ops Flag"},0,"Flag",30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"Receita Financeira"]
[null,null,{"$f":"Inputs!C355","v":"Modelo Considera receitas financeiras?"},{"$f":"Inputs!D355","v":0},"0 - Sim, 1 - Não"]
[null,null,{"$f":"Inputs!C356","v":"Percentual"},{"$f":"Inputs!D356","v":1},"%"]
[null,null,{"$f":"Inputs!C357","v":"Indexador"},{"$f":"Inputs!D357","v":"CDI"},"#",null,{"$f":"IF($D$1078=1,0,INDEX(G$20:G$28,MATCH($D$1080,$C$20:$C$28,0)))","v":9.9000000000000005E-2},9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2]
[]
[null,null,"Receita Financeira",null,"$ 000s",{"$f":"SUM(G1082:AN1082)","v":4734.5194593750111},{"$f":"IF(AND(G1073>1,G1075=1),G1073,0)*G1080","v":0},{"$f":"IF(AND(H1073>1,H1075=1),H1073,0)*H1080","v":0},0,0,69.565854785040855,169.15865250110082,234.81923596778827,188.01167079088737,125.19381293232753,77.991774006821188,47.267157134877692,18.395216692327313,7.6277847110212473,8.1524998119892942,8.7128405202333319,18.054441013140746,0,7.1423529365001448,6.825550895953552,6.3232262067537315,5.9084324057420048,5.9057917084731661,29.265589893025069,125.71368926883225,237.45134145908079,371.67604668849481,522.48723635559747,665.43542757498346,824.2683919503778,953.16544116364093,0,0,0,0]
[]
[]
[null,null,"Reserva Legal"]
[]
[null,null,{"$f":"Inputs!C315","v":"% Lucro Líquido"},{"$f":"Inputs!D315","v":0.05},{"$f":"Inputs!E315","v":"%"}]
[null,null,{"$f":"Inputs!C316","v":"Máximo do Capital Social %"},{"$f":"Inputs!D316","v":0.2},{"$f":"Inputs!E316","v":"%"}]
[]
[null,null,{"$f":"DFs!C109","v":"Lucro Líquido"},null,{"$f":"DFs!E109","v":"$ 000s"},null,{"$f":"DFs!G109","v":-1406.028280318189},{"$f":"DFs!H109","v":-1857.0124829909337},{"$f":"DFs!I109","v":-209.53891862337059},{"$f":"DFs!J109","v":1154.9237450675987},{"$f":"DFs!K109","v":1314.215944842141},{"$f":"DFs!L109","v":1498.3638361021065},{"$f":"DFs!M109","v":1665.1822153369708},{"$f":"DFs!N109","v":3997.0224827909979},{"$f":"DFs!O109","v":1496.2752875879842},{"$f":"DFs!P109","v":1405.0685131914863},{"$f":"DFs!Q109","v":1577.4196256614034},{"$f":"DFs!R109","v":1622.9329172385642},{"$f":"DFs!S109","v":1734.5744280828285},{"$f":"DFs!T109","v":1853.7958553687929},{"$f":"DFs!U109","v":3841.3704283278194},{"$f":"DFs!V109","v":1298.7343639298197},{"$f":"DFs!W109","v":1519.6495609574813},{"$f":"DFs!X109","v":1452.2448714794755},{"$f":"DFs!Y109","v":1345.3672780327065},{"$f":"DFs!Z109","v":1257.1132778174488},{"$f":"DFs!AA109","v":1256.5514273347185},{"$f":"DFs!AB109","v":3400.3946860581414},{"$f":"DFs!AC109","v":609.45895487572534},{"$f":"DFs!AD109","v":627.71342887848118},{"$f":"DFs!AE109","v":540.87370826895312},{"$f":"DFs!AF109","v":546.60181714391297},{"$f":"DFs!AG109","v":531.43893699380499},{"$f":"DFs!AH109","v":497.17047227059925},{"$f":"DFs!AI109","v":2450.8599315297201},{"$f":"DFs!AJ109","v":-5231.3210056016042},{"$f":"DFs!AK109","v":0},{"$f":"DFs!AL109","v":0},{"$f":"DFs!AM109","v":0},{"$f":"DFs!AN109","v":0}]
[]
[null,null,"Reserva Legal (b/f)",null,"$ 000s",null,{"$f":"F1094","v":0},{"$f":"G1094","v":0},0,0,57.746187253379937,123.45698449548698,198.3751763005923,281.63428706744082,481.48541120699076,556.29917558638999,626.5526012459643,705.42358252903443,786.57022839096271,873.29894979510414,965.98874256354384,1158.0572639799348,1222.9939821764258,1298.9764602242999,1371.5887037982736,1438.8570676999088,1501.7127315907812,1564.5403029575173,1734.5600372604245,1765.0329850042108,1796.4186564481349,1823.4623418615827,1850.7924327187784,1877.3643795684686,1902.2229031819986,2024.7658997584847,2024.7658997584847,2024.7658997584847,2024.7658997584847,2024.7658997584847]
[null,null,"Constituição reserva legal",null,"$ 000s",null,{"$f":"IF(G1090<0,0,MAX(IF((G1092+G1090*$D$1087)/G1062<$D$1088,G1090*$D$1087,G1062*$D$1088-G1092)))","v":0},{"$f":"IF(H1090<0,0,MAX(IF((H1092+H1090*$D$1087)/H1062<$D$1088,H1090*$D$1087,H1062*$D$1088-H1092)))","v":0},0,57.746187253379937,65.710797242107049,74.918191805105323,83.259110766848551,199.85112413954991,74.813764379399217,70.253425659574319,78.870981283070179,81.146645861928221,86.728721404141425,92.689792768439645,192.06852141639098,64.936718196490986,75.982478047874068,72.612243573973771,67.268363901635325,62.855663890872442,62.827571366735924,170.01973430290707,30.472947743786268,31.38567144392406,27.043685413447658,27.33009085719565,26.571946849690249,24.858523613529965,122.54299657648602,0,0,0,0,0]
[null,null,"Reserva Legal (c/f)",null,"$ 000s",null,{"$f":"SUM(G1092:G1093)","v":0},0,0,57.746187253379937,123.45698449548698,198.3751763005923,281.63428706744082,481.48541120699076,556.29917558638999,626.5526012459643,705.42358252903443,786.57022839096271,873.29894979510414,965.98874256354384,1158.0572639799348,1222.9939821764258,1298.9764602242999,1371.5887037982736,1438.8570676999088,1501.7127315907812,1564.5403029575173,1734.5600372604245,1765.0329850042108,1796.4186564481349,1823.4623418615827,1850.7924327187784,1877.3643795684686,1902.2229031819986,2024.7658997584847,2024.7658997584847,2024.7658997584847,2024.7658997584847,2024.7658997584847,2024.7658997584847]
[]
[null,null,"Dividendos"]
[null,null,{"$f":"C1065","v":"Caixa (b/f)"},null,{"$f":"E1065","v":"$ 000s"},0,0,{"$f":"H1065","v":0},0,0,740.06228494724314,1799.5601329904341,2498.0769783807264,2000.1241573498655,1331.8490737481652,829.69972347682119,502.84209717954991,195.69379459922675,81.146645861928164,86.728721404141425,92.689792768439702,192.06852141639092,0,75.982478047873883,72.612243573973956,67.268363901635439,62.855663890872393,62.82757136673581,311.33606269175607,1337.3796730726835,2526.0781006285192,3954.0004966861152,5558.374854846782,7079.100293350888,8768.812680323168,10140.057884719585,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146]
[null,null,{"$f":"DFs!C81","v":"Fluxo de Caixa para Acionista"},null,{"$f":"E1066","v":"$ 000s"},{"$f":"DFs!F81","v":42431.713522324491},{"$f":"DFs!G81","v":-506.52739990097467},{"$f":"DFs!H81","v":-2506.4587294549615},{"$f":"DFs!I81","v":-1053.1295631107989},{"$f":"DFs!J81","v":740.06228494724314},{"$f":"DFs!K81","v":1059.497848043191},{"$f":"DFs!L81","v":995.06551316905302},{"$f":"DFs!M81","v":1083.9702835392613},{"$f":"DFs!N81","v":3128.8962750497476},{"$f":"DFs!O81","v":919.31217293724103},{"$f":"DFs!P81","v":1007.9574612346408},{"$f":"DFs!Q81","v":1191.40034179801},{"$f":"DFs!R81","v":1303.9748128568167},{"$f":"DFs!S81","v":1178.9943372938599},{"$f":"DFs!T81","v":1151.1352731762831},{"$f":"DFs!U81","v":1901.852226773392},{"$f":"DFs!V81","v":-598.87973327100951},{"$f":"DFs!W81","v":2229.9650277333849},{"$f":"DFs!X81","v":2217.2234863307904},{"$f":"DFs!Y81","v":2174.5087273189483},{"$f":"DFs!Z81","v":1776.0758412930847},{"$f":"DFs!AA81","v":1752.4042128843519},{"$f":"DFs!AB81","v":4175.1694837444147},{"$f":"DFs!AC81","v":1605.0296175128665},{"$f":"DFs!AD81","v":1785.0261849903929},{"$f":"DFs!AE81","v":1941.7524189131013},{"$f":"DFs!AF81","v":2123.6460844473841},{"$f":"DFs!AG81","v":2025.5924286482204},{"$f":"DFs!AH81","v":2162.0243356293481},{"$f":"DFs!AI81","v":3699.5621393496504},{"$f":"DFs!AJ81","v":1766.6101284475612},{"$f":"DFs!AK81","v":0},{"$f":"DFs!AL81","v":0},{"$f":"DFs!AM81","v":0},{"$f":"DFs!AN81","v":0}]
[null,null,"(-) Constituição reserva legal",null,{"$f":"E1067","v":"$ 000s"},{"$f":"SUM(G1099:AN1099)","v":-2024.7658997584847},{"$f":"-G1093","v":0},{"$f":"-H1093","v":0},0,-57.746187253379937,-65.710797242107049,-74.918191805105323,-83.259110766848551,-199.85112413954991,-74.813764379399217,-70.253425659574319,-78.870981283070179,-81.146645861928221,-86.728721404141425,-92.689792768439645,-192.06852141639098,-64.936718196490986,-75.982478047874068,-72.612243573973771,-67.268363901635325,-62.855663890872442,-62.827571366735924,-170.01973430290707,-30.472947743786268,-31.38567144392406,-27.043685413447658,-27.33009085719565,-26.571946849690249,-24.858523613529965,-122.54299657648602,0,0,0,0,0]
[null,null,"Dívidendos máximos",null,"$ 000s",null,{"$f":"MAX(SUM(G1097:G1099),0)","v":0},0,0,682.31609769386318,1733.8493357483271,2719.7074543543818,3498.7881511531391,4929.1693082600632,2176.3474823060069,1767.4037590518876,1615.3714576944897,1418.5219615941153,1173.4122617516466,1145.1742018119849,1802.4734981254408,0,2153.982549685511,2220.5937208046903,2179.8526069912868,1780.4885413038478,1752.4323054084884,4067.9773208082438,1885.8927324608362,3091.0201866191524,4440.7868341281728,6050.3164902763037,7557.3953366453125,9216.2661053667071,12345.831823096334,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146,11906.668013167146]
[]
[null,null,{"$f":"DFs!C115","v":"Lucros retidos b/f"},{"$f":"DFs!D115","v":0},{"$f":"DFs!E115","v":"$ 000s"},{"$f":"DFs!F115","v":0},{"$f":"DFs!G115","v":0},{"$f":"DFs!H115","v":-1406.028280318189},{"$f":"DFs!I115","v":-3263.0407633091227},{"$f":"DFs!J115","v":-3472.5796819324933},{"$f":"DFs!K115","v":-2375.4021241182745},{"$f":"DFs!L115","v":-1126.8969765182405},{"$f":"DFs!M115","v":0},{"$f":"DFs!N115","v":0},{"$f":"DFs!O115","v":0},{"$f":"DFs!P115","v":0},{"$f":"DFs!Q115","v":0},{"$f":"DFs!R115","v":0},{"$f":"DFs!S115","v":123.26430978252068},{"$f":"DFs!T115","v":597.6977547095612},{"$f":"DFs!U115","v":1213.6296154979295},{"$f":"DFs!V115","v":3060.4580242839174},{"$f":"DFs!W115","v":4294.2556700172463},{"$f":"DFs!X115","v":3583.9402032413427},{"$f":"DFs!Y115","v":2742.9791103421539},{"$f":"DFs!Z115","v":1841.2254174819382},{"$f":"DFs!AA115","v":1254.9944901046667},{"$f":"DFs!AB115","v":696.28604066416085},{"$f":"DFs!AC115","v":0},{"$f":"DFs!AD115","v":-4.6185277824406512E-14},{"$f":"DFs!AE115","v":-8.1712414612411521E-14},{"$f":"DFs!AF115","v":7.1054273576010019E-15},{"$f":"DFs!AG115","v":-2.8421709430404007E-14},{"$f":"DFs!AH115","v":-5.6843418860808015E-14},{"$f":"DFs!AI115","v":-2.4868995751603507E-14},{"$f":"DFs!AJ115","v":-2.4868995751603507E-14},{"$f":"DFs!AK115","v":-5231.3210056016042},{"$f":"DFs!AL115","v":-5231.3210056016042},{"$f":"DFs!AM115","v":-5231.3210056016042},{"$f":"DFs!AN115","v":0}]
[null,null,{"$f":"DFs!C109","v":"Lucro Líquido"},null,{"$f":"DFs!E109","v":"$ 000s"},{"$f":"SUM(G1103:AO1103)","v":31791.417307635587},{"$f":"DFs!G109","v":-1406.028280318189},{"$f":"DFs!H109","v":-1857.0124829909337},{"$f":"DFs!I109","v":-209.53891862337059},{"$f":"DFs!J109","v":1154.9237450675987},{"$f":"DFs!K109","v":1314.215944842141},{"$f":"DFs!L109","v":1498.3638361021065},{"$f":"DFs!M109","v":1665.1822153369708},{"$f":"DFs!N109","v":3997.0224827909979},{"$f":"DFs!O109","v":1496.2752875879842},{"$f":"DFs!P109","v":1405.0685131914863},{"$f":"DFs!Q109","v":1577.4196256614034},{"$f":"DFs!R109","v":1622.9329172385642},{"$f":"DFs!S109","v":1734.5744280828285},{"$f":"DFs!T109","v":1853.7958553687929},{"$f":"DFs!U109","v":3841.3704283278194},{"$f":"DFs!V109","v":1298.7343639298197},{"$f":"DFs!W109","v":1519.6495609574813},{"$f":"DFs!X109","v":1452.2448714794755},{"$f":"DFs!Y109","v":1345.3672780327065},{"$f":"DFs!Z109","v":1257.1132778174488},{"$f":"DFs!AA109","v":1256.5514273347185},{"$f":"DFs!AB109","v":3400.3946860581414},{"$f":"DFs!AC109","v":609.45895487572534},{"$f":"DFs!AD109","v":627.71342887848118},{"$f":"DFs!AE109","v":540.87370826895312},{"$f":"DFs!AF109","v":546.60181714391297},{"$f":"DFs!AG109","v":531.43893699380499},{"$f":"DFs!AH109","v":497.17047227059925},{"$f":"DFs!AI109","v":2450.8599315297201},{"$f":"DFs!AJ109","v":-5231.3210056016042},{"$f":"DFs!AK109","v":0},{"$f":"DFs!AL109","v":0},{"$f":"DFs!AM109","v":0},{"$f":"DFs!AN109","v":0}]
[null,null,{"$f":"C1099","v":"(-) Constituição reserva legal"},0,"$ 000s",{"$f":"F1099","v":-2024.7658997584847},0,0,0,-57.746187253379937,-65.710797242107049,-74.918191805105323,-83.259110766848551,-199.85112413954991,-74.813764379399217,-70.253425659574319,-78.870981283070179,-81.146645861928221,-86.728721404141425,-92.689792768439645,-192.06852141639098,-64.936718196490986,-75.982478047874068,-72.612243573973771,-67.268363901635325,-62.855663890872442,-62.827571366735924,-170.01973430290707,-30.472947743786268,-31.38567144392406,-27.043685413447658,-27.33009085719565,-26.571946849690249,-24.858523613529965,-122.54299657648602,0,0,0,0,0]
[null,null,"Dividends Available after retained earnngs",null,null,{"$f":"SUM(G1105:DV1105)","v":54406.703049604148},{"$f":"MAX(SUM(G1102:G1104),0)","v":0},0,0,0,0,296.5486677787606,1581.9231045701222,3797.1713586514479,1421.461523208585,1334.815087531912,1498.5486443783332,1541.786271376636,1771.1100164612078,2358.8038173099148,4862.9315224093571,4294.2556700172463,5737.9227529268537,4963.5728311468447,4021.078024473225,3035.4830314085143,2448.7183460726496,3926.6609924193949,578.98600713193912,596.32775743455716,513.83002285550538,519.27172628671735,504.86699014411477,472.31194865706925,2328.3169349532341,0,0,0,0,0]
[]
[]
[null,null,{"$f":"Inputs!C311","v":"% distribuição"},1,"%",null,{"$f":"MIN(G1105,G1100)","v":0},0,0,0,0,296.5486677787606,1581.9231045701222,3797.1713586514479,1421.461523208585,1334.815087531912,1498.5486443783332,1418.5219615941153,1173.4122617516466,1145.1742018119849,1802.4734981254408,0,2153.982549685511,2220.5937208046903,2179.8526069912868,1780.4885413038478,1752.4323054084884,3926.6609924193949,578.98600713193912,596.32775743455716,513.83002285550538,519.27172628671735,504.86699014411477,472.31194865706925,2328.3169349532341,0,0,0,0,0]
[]
[null,null,{"$f":"C94","v":"Cons + Ops Flag"},null,{"$f":"E94","v":"Flag"},30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"DSCR abaixo do esperado?",null,"Flag",{"$f":"SUM(G1112:AN1112)","v":0},{"$f":"Debt!G376","v":0},{"$f":"Debt!H376","v":0},{"$f":"Debt!I376","v":0},{"$f":"Debt!J376","v":0},{"$f":"Debt!K376","v":0},{"$f":"Debt!L376","v":0},{"$f":"Debt!M376","v":0},{"$f":"Debt!N376","v":0},{"$f":"Debt!O376","v":0},{"$f":"Debt!P376","v":0},{"$f":"Debt!Q376","v":0},{"$f":"Debt!R376","v":0},{"$f":"Debt!S376","v":0},{"$f":"Debt!T376","v":0},{"$f":"Debt!U376","v":0},{"$f":"Debt!V376","v":0},{"$f":"Debt!W376","v":0},{"$f":"Debt!X376","v":0},{"$f":"Debt!Y376","v":0},{"$f":"Debt!Z376","v":0},{"$f":"Debt!AA376","v":0},{"$f":"Debt!AB376","v":0},{"$f":"Debt!AC376","v":0},{"$f":"Debt!AD376","v":0},{"$f":"Debt!AE376","v":0},{"$f":"Debt!AF376","v":0},{"$f":"Debt!AG376","v":0},{"$f":"Debt!AH376","v":0},{"$f":"Debt!AI376","v":0},{"$f":"Debt!AJ376","v":0},{"$f":"Debt!AK376","v":0},{"$f":"Debt!AL376","v":0},{"$f":"Debt!AM376","v":0},{"$f":"Debt!AN376","v":0}]
[null,null,"Dividendos disponível?",null,"Flag",{"$f":"SUM(G1113:AN1113)","v":0},{"$f":"Dividends*Ops!G1110","v":0},{"$f":"Dividends*Ops!H1110","v":0},{"$f":"Dividends*Ops!I1110","v":0},{"$f":"Dividends*Ops!J1110","v":0},{"$f":"Dividends*Ops!K1110","v":0},{"$f":"Dividends*Ops!L1110","v":0},{"$f":"Dividends*Ops!M1110","v":0},{"$f":"Dividends*Ops!N1110","v":0},{"$f":"Dividends*Ops!O1110","v":0},{"$f":"Dividends*Ops!P1110","v":0},{"$f":"Dividends*Ops!Q1110","v":0},{"$f":"Dividends*Ops!R1110","v":0},{"$f":"Dividends*Ops!S1110","v":0},{"$f":"Dividends*Ops!T1110","v":0},{"$f":"Dividends*Ops!U1110","v":0},{"$f":"Dividends*Ops!V1110","v":0},{"$f":"Dividends*Ops!W1110","v":0},{"$f":"Dividends*Ops!X1110","v":0},{"$f":"Dividends*Ops!Y1110","v":0},{"$f":"Dividends*Ops!Z1110","v":0},{"$f":"Dividends*Ops!AA1110","v":0},{"$f":"Dividends*Ops!AB1110","v":0},{"$f":"Dividends*Ops!AC1110","v":0},{"$f":"Dividends*Ops!AD1110","v":0},{"$f":"Dividends*Ops!AE1110","v":0},{"$f":"Dividends*Ops!AF1110","v":0},{"$f":"Dividends*Ops!AG1110","v":0},{"$f":"Dividends*Ops!AH1110","v":0},{"$f":"Dividends*Ops!AI1110","v":0},{"$f":"Dividends*Ops!AJ1110","v":0},{"$f":"Dividends*Ops!AK1110","v":0},{"$f":"Dividends*Ops!AL1110","v":0},{"$f":"Dividends*Ops!AM1110","v":0},{"$f":"Dividends*Ops!AN1110","v":0}]
[null,null,"DSCR default?",null,"Flag",{"$f":"SUM(G1114:AN1114)","v":0},{"$f":"Debt!G383","v":0},{"$f":"Debt!H383","v":0},{"$f":"Debt!I383","v":0},{"$f":"Debt!J383","v":0},{"$f":"Debt!K383","v":0},{"$f":"Debt!L383","v":0},{"$f":"Debt!M383","v":0},{"$f":"Debt!N383","v":0},{"$f":"Debt!O383","v":0},{"$f":"Debt!P383","v":0},{"$f":"Debt!Q383","v":0},{"$f":"Debt!R383","v":0},{"$f":"Debt!S383","v":0},{"$f":"Debt!T383","v":0},{"$f":"Debt!U383","v":0},{"$f":"Debt!V383","v":0},{"$f":"Debt!W383","v":0},{"$f":"Debt!X383","v":0},{"$f":"Debt!Y383","v":0},{"$f":"Debt!Z383","v":0},{"$f":"Debt!AA383","v":0},{"$f":"Debt!AB383","v":0},{"$f":"Debt!AC383","v":0},{"$f":"Debt!AD383","v":0},{"$f":"Debt!AE383","v":0},{"$f":"Debt!AF383","v":0},{"$f":"Debt!AG383","v":0},{"$f":"Debt!AH383","v":0},{"$f":"Debt!AI383","v":0},{"$f":"Debt!AJ383","v":0},{"$f":"Debt!AK383","v":0},{"$f":"Debt!AL383","v":0},{"$f":"Debt!AM383","v":0},{"$f":"Debt!AN383","v":0}]
[null,null,"DSRA ?",null,"Flag",{"$f":"SUM(G1115:AN1115)","v":0},{"$f":"Debt!G346","v":0},{"$f":"Debt!H346","v":0},{"$f":"Debt!I346","v":0},{"$f":"Debt!J346","v":0},{"$f":"Debt!K346","v":0},{"$f":"Debt!L346","v":0},{"$f":"Debt!M346","v":0},{"$f":"Debt!N346","v":0},{"$f":"Debt!O346","v":0},{"$f":"Debt!P346","v":0},{"$f":"Debt!Q346","v":0},{"$f":"Debt!R346","v":0},{"$f":"Debt!S346","v":0},{"$f":"Debt!T346","v":0},{"$f":"Debt!U346","v":0},{"$f":"Debt!V346","v":0},{"$f":"Debt!W346","v":0},{"$f":"Debt!X346","v":0},{"$f":"Debt!Y346","v":0},{"$f":"Debt!Z346","v":0},{"$f":"Debt!AA346","v":0},{"$f":"Debt!AB346","v":0},{"$f":"Debt!AC346","v":0},{"$f":"Debt!AD346","v":0},{"$f":"Debt!AE346","v":0},{"$f":"Debt!AF346","v":0},{"$f":"Debt!AG346","v":0},{"$f":"Debt!AH346","v":0},{"$f":"Debt!AI346","v":0},{"$f":"Debt!AJ346","v":0},{"$f":"Debt!AK346","v":0},{"$f":"Debt!AL346","v":0},{"$f":"Debt!AM346","v":0},{"$f":"Debt!AN346","v":0}]
[null,null,"Dividend lock-up flag",null,"Flag",{"$f":"SUM(G1116:AN1116)","v":30},{"$f":"IF(MAX(G1112:G1115)>0,0,1)*G1110","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,{"$f":"C1100","v":"Dívidendos máximos"},null,{"$f":"E1100","v":"$ 000s"},{"$f":"F1100","v":0},{"$f":"G1108","v":0},0,0,0,0,296.5486677787606,1581.9231045701222,3797.1713586514479,1421.461523208585,1334.815087531912,1498.5486443783332,1418.5219615941153,1173.4122617516466,1145.1742018119849,1802.4734981254408,0,2153.982549685511,2220.5937208046903,2179.8526069912868,1780.4885413038478,1752.4323054084884,3926.6609924193949,578.98600713193912,596.32775743455716,513.83002285550538,519.27172628671735,504.86699014411477,472.31194865706925,2328.3169349532341,0,0,0,0,0]
[null,null,{"$f":"C1116","v":"Dividend lock-up flag"},null,"Flag",{"$f":"F1116","v":30},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,"Dividendos a pagar no período",null,"$ 000s",{"$f":"SUM(G1120:AN1120)","v":34997.972413478703},{"$f":"G1118*G1119*$D$1108","v":0},0,0,0,0,296.5486677787606,1581.9231045701222,3797.1713586514479,1421.461523208585,1334.815087531912,1498.5486443783332,1418.5219615941153,1173.4122617516466,1145.1742018119849,1802.4734981254408,0,2153.982549685511,2220.5937208046903,2179.8526069912868,1780.4885413038478,1752.4323054084884,3926.6609924193949,578.98600713193912,596.32775743455716,513.83002285550538,519.27172628671735,504.86699014411477,472.31194865706925,2328.3169349532341,0,0,0,0,0]

{"sheet":"Base Tarifa","index":6,"n_rows":14393,"n_cols":11,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[]
[null,null,null,null,"Frequência","Valor básico referencial ","Metragem Mínima","Limite Mínimo"]
[null,null,null,null,null,null,null,69.61,"Residencial"]
[null,null,null,null,"1 vez por semana - Residencial",0.918852,{"$f":"$H$3/F4","v":75.757575757575751},97.45,"Não Residencial"]
[null,null,null,null,"3 vezes por semana - Residencial",2.5755700000000004,{"$f":"$H$3/F5","v":27.027027027027025}]
[null,null,null,null,"6 vezes por semana - Residencial",4.2740539999999996,16.286644951140065]
[null,null,null,null,"1 vez por semana - Não Residencial",1.1276820000000001,{"$f":"$H$4/F7","v":86.416205987148857}]
[null,null,null,null,"2 vez por semana - Não Residencial",2.6730239999999998,{"$f":"$H$4/F8","v":36.456836900828428}]
[null,null,null,null,"3 vez por semana - Não Residencial",3.9677700000000002,24.560395385821256]
[null,null,null,null,"4 vez por semana - Não Residencial",6.1117579999999991,15.944675819952298]
[]
[]
[null,null,null,null,null,null,null,null,"Proposta de Alteração (1 ano cobrança, 2 concessão)"]
[null,"Ref","Frequência","Tipo de Edificação","TIPO DE USO","Residencial / Não Residencial","Área Construída","Valor basico referencial","Teto Limite_300","Área Construída Considerada para o calculo","Tarifa 2 Ano Concessão"]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",476.88,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",209.03800000000001,6.111758,300,209.03800000000001,1277.589668804]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",449.47199999999998,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",52.8,4.2740539999999996,200,52.8,225.67005119999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",345,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",123.69,4.2740539999999996,200,123.69,528.65773925999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",340.44,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",322.7,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",512.21,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",542.9,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",169.42,6.111758,300,169.42,1035.4540403599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.86,6.111758,300,52.86,323.06752788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",435,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",53.9,6.111758,300,53.9,329.42375620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",164.39,6.111758,300,164.39,1004.7118976199901]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.1,6.111758,300,82.1,501.7753318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",136.19,6.111758,300,136.19,832.36032202000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.1,6.111758,300,82.1,501.7753318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",139.19049999999999,6.111758,300,139.19049999999999,850.69865189899997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.1,6.111758,300,82.1,501.7753318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",136.19,6.111758,300,136.19,832.36032202000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.1,6.111758,300,82.1,501.7753318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",136.19,6.111758,300,136.19,832.36032202000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.1,6.111758,300,82.1,501.7753318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",136.19,6.111758,300,136.19,832.36032202000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.1,6.111758,300,82.1,501.7753318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",136.19,6.111758,300,136.19,832.36032202000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117,6.111758,300,117,715.07568600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",93.32,6.111758,300,93.32,570.34925655999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",124.97,6.111758,300,124.97,763.78639725999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",172.73,6.111758,300,172.73,1055.68395934]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",108,6.111758,300,108,660.06986400000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",108,6.111758,300,108,660.06986400000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",108,6.111758,300,108,660.06986400000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",653.19000000000005,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",649.75,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",609.25,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",35,6.111758,300,35,213.91153]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",22,6.111758,300,22,134.458676]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",98.4,6.111758,300,98.4,601.39698720000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",373,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",415,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Prestação de Serviço","Não Residencial",990,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",18,6.111758,300,18,110.011644]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",270,6.111758,300,270,1650.1746599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",766.02,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",830.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",56,4.2740539999999996,200,56,239.347024]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",127.83,6.111758,300,127.83,781.26602514000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",79.16,6.111758,300,79.16,483.80676327999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",92.21,6.111758,300,92.21,563.56520518000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",97.3,6.111758,300,97.3,594.67405340000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",115.7,4.2740539999999996,200,115.7,494.50804779999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",123.38,6.111758,300,123.38,754.06870203999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",269.33,6.111758,300,269.33,1646.0797821399999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",171.36,6.111758,300,171.36,1047.3108508800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",310.815,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",77.7,6.111758,300,77.7,474.88359659999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.95,4.2740539999999996,200,124.95,534.04304730000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.64,4.2740539999999996,200,120.64,515.62187456000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.88,4.2740539999999996,200,111.88,478.18116151999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",107.57,4.2740539999999996,200,107.57,459.75998878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",253.14,6.111758,300,253.14,1547.1304201200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",165.33,6.111758,300,165.33,1010.45695014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",100.82,6.111758,300,100.82,616.18744156000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",35.74,6.111758,300,35.74,218.43423092]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",37.18,6.111758,300,37.18,227.23516244000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",44.12,6.111758,300,44.12,269.65076296000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.840000000000003,6.111758,300,34.840000000000003,212.93364872000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",34.36,6.111758,300,34.36,210.00000488000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",39.82,6.111758,300,39.82,243.37020355999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",35.74,6.111758,300,35.74,218.43423092]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",37.18,6.111758,300,37.18,227.23516244000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",44.12,6.111758,300,44.12,269.65076296000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",38.64,6.111758,300,38.64,236.15832911999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.36,6.111758,300,34.36,210.00000488000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Escola","Prestação de Serviço","Não Residencial",2268,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",92,4.2740539999999996,200,92,393.21296799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",148,6.111758,300,148,904.54018399999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",88.08,6.111758,300,88.08,538.32364464]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",95,6.111758,300,95,580.61701000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",95,6.111758,300,95,580.61701000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",41,6.111758,300,41,250.582078]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",521.70000000000005,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",521.70000000000005,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.79,6.111758,300,94.79,579.33354082000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",102.78,4.2740539999999996,200,102.78,439.28727012000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",154.68,6.111758,300,154.68,945.36672743999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",211.9,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",129.12,4.2740539999999996,200,129.12,551.86585247999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",129.44,4.2740539999999996,200,129.44,553.23354975999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",188.86,4.2740539999999996,200,188.86,807.19783844000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",124,6.111758,300,124,757.85799199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",46,6.111758,300,46,281.14086800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",51,6.111758,300,51,311.699658]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143,4.2740539999999996,200,143,611.18972199999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143,4.2740539999999996,200,143,611.18972199999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143,4.2740539999999996,200,143,611.18972199999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",163.6,6.111758,300,163.6,999.88360880000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",116.7,6.111758,300,116.7,713.24215860000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",157.71,6.111758,300,157.71,963.88535418000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",131.18,6.111758,300,131.18,801.74041444]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",157.91999999999999,4.2740539999999996,200,157.91999999999999,674.95860768]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.71,4.2740539999999996,200,136.71,584.30592234000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",157.91999999999999,4.2740539999999996,200,157.91999999999999,674.95860768]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.71,4.2740539999999996,200,136.71,584.30592234000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",157.91999999999999,4.2740539999999996,200,157.91999999999999,674.95860768]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.71,4.2740539999999996,200,136.71,584.30592234000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1141.3699999999999,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Religioso","Não Residencial",1183.3699999999999,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",70.959999999999994,6.111758,300,70.959999999999994,433.69034768]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",178.74,6.111758,300,178.74,1092.41562492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",973.2,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",2547.11,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",738.39,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",41.7,6.111758,300,41.7,254.8603086]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",27.52,6.111758,300,27.52,168.19558015999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",28.87,6.111758,300,28.87,176.44645345999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",26.95,6.111758,300,26.95,164.71187810000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",160,6.111758,300,160,977.88127999999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",130,6.111758,300,130,794.52854000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",74,6.111758,300,74,452.27009199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",102,6.111758,300,102,623.399316]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Residencial","Residencial",204,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",91,4.2740539999999996,200,91,388.93891400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",135,6.111758,300,135,825.08732999999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",91,6.111758,300,91,556.16997800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",91,4.2740539999999996,200,91,388.93891400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",248.48,6.111758,300,248.48,1518.64962784]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",50,6.111758,300,50,305.58789999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",122.25,6.111758,300,122.25,747.16241549999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",52.5,6.111758,300,52.5,320.86729500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",40,6.111758,300,40,244.47031999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",40,6.111758,300,40,244.47031999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",195,6.111758,300,195,1191.7928099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",195,6.111758,300,195,1191.7928099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",195,6.111758,300,195,1191.7928099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Residencial","Residencial",195,4.2740539999999996,200,195,833.44052999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",195,6.111758,300,195,1191.7928099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195,4.2740539999999996,200,195,833.44052999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",116.18,6.111758,300,116.18,710.06404443999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",63.99,6.111758,300,63.99,391.09139441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.96,6.111758,300,52.96,323.67870368000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",119.41,6.111758,300,119.41,729.80502277999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",109.48,6.111758,300,109.48,669.11526584000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",155.25,6.111758,300,155.25,948.85042950000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",79.75,6.111758,300,79.75,487.41270050000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.5,6.111758,300,62.5,381.98487499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",42.3,4.2740539999999996,200,42.3,180.79248419999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",46.8,6.111758,300,46.8,286.0302744]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",46.8,6.111758,300,46.8,286.0302744]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",42.3,6.111758,300,42.3,258.52736340000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",48.3,6.111758,300,48.3,295.19791140000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",84.3,6.111758,300,84.3,515.22119940000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",51.55,6.111758,300,51.55,315.06112489999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",189.3,4.2740539999999996,200,189.3,809.07842219999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",280.05,6.111758,300,280.05,1711.5978279000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",236,6.111758,300,236,1442.3748880000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",55.9,6.111758,300,55.9,341.64727219999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",57,4.2740539999999996,200,57,243.62107800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",20,6.111758,300,20,122.23515999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",96,6.111758,300,96,586.72876799999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",116,6.111758,300,116,708.96392800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116,4.2740539999999996,200,116,495.79026399999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",118.38,6.111758,300,118.38,723.50991204000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",243,6.111758,300,243,1485.1571939999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.2,6.111758,300,106.2,649.06869959999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",126,6.111758,300,126,770.08150799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.5,4.2740539999999996,200,121.5,519.29756099999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.5,4.2740539999999996,200,121.5,519.29756099999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.5,4.2740539999999996,200,121.5,519.29756099999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.5,4.2740539999999996,200,121.5,519.29756099999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.5,4.2740539999999996,200,121.5,519.29756099999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.5,4.2740539999999996,200,121.5,519.29756099999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",369.76,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",223.64,6.111758,300,223.64,1366.83355912]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1068.29,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",308.19,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",296.69,6.111758,300,296.69,1813.2974810200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",332.24,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",356.39,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",310.19,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",356.39,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",18,6.111758,300,18,110.011644]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",297.33,6.111758,300,297.33,1817.2090061399999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Residencial","Residencial",147.03,4.2740539999999996,200,147.03,628.41415961999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",170.54,6.111758,300,170.54,1042.29920932]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",2412.44,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.07,6.111758,300,30.07,183.78056305999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.07,6.111758,300,30.07,183.78056305999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.07,6.111758,300,30.07,183.78056305999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.07,6.111758,300,30.07,183.78056305999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.53,6.111758,300,62.53,382.16822774000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",22.82,6.111758,300,22.82,139.47031756000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",449.19,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",148.71,6.111758,300,148.71,908.87953217999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",22.82,6.111758,300,22.82,139.47031756000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",148.71,6.111758,300,148.71,908.87953217999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",22.82,6.111758,300,22.82,139.47031756000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",124.68,6.111758,300,124.68,762.01398744000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.479999999999997,6.111758,300,39.479999999999997,241.29220584000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",374.99,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",34.130000000000003,6.111758,300,34.130000000000003,208.59430054000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",9.0500000000000007,6.111758,300,15.9446758199523,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",93.72,6.111758,300,93.72,572.79395976000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",142.57,6.111758,300,142.57,871.35333806000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",290.88,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",188,4.2740539999999996,200,188,803.52215200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105,4.2740539999999996,200,105,448.77566999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105,4.2740539999999996,200,105,448.77566999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",210,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",20,6.111758,300,20,122.23515999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",121.82,4.2740539999999996,200,121.82,520.66525827999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",129.6,6.111758,300,129.6,792.08383679999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",78.69,6.111758,300,78.69,480.93423702000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",81,6.111758,300,81,495.05239799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",28,6.111758,300,28,171.12922399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",120.4,6.111758,300,120.4,735.85566319999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.4,4.2740539999999996,200,142.4,608.62528959999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.4,4.2740539999999996,200,142.4,608.62528959999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.4,4.2740539999999996,200,142.4,608.62528959999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",112.91,4.2740539999999996,200,112.91,482.58343714]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",55.28,6.111758,300,55.28,337.85798224000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.069999999999993,6.111758,300,69.069999999999993,422.13912506000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",171.53,6.111758,300,171.53,1048.3498497400001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.69999999999999,4.2740539999999996,200,140.69999999999999,601.35939780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.69999999999999,4.2740539999999996,200,140.69999999999999,601.35939780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.69999999999999,4.2740539999999996,200,140.69999999999999,601.35939780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",397.99,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",88.5,4.2740539999999996,200,88.5,378.25377900000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",324.44,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",85.411500000000004,4.2740539999999996,200,85.411500000000004,365.05336322099998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",101,4.2740539999999996,200,101,431.67945400000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",60,4.2740539999999996,200,60,256.44324]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.5,6.111758,300,82.5,504.220035]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",53.4,4.2740539999999996,200,53.4,228.2344836]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",119.88,6.111758,300,119.88,732.67754904000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",427.61,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",163.5,4.2740539999999996,200,163.5,698.80782899999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",143.30000000000001,4.2740539999999996,200,143.30000000000001,612.47193819999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",373.65,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",144.5,4.2740539999999996,200,144.5,617.60080300000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.9,2.5755699999999999,200,159.9,411.833643]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.86,2.5755699999999999,200,97.86,252.04528020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.38,2.5755699999999999,200,126.38,325.50053659999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",317,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Templo","Religioso","Não Residencial",418.35,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",174,4.2740539999999996,200,174,743.68539599999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",28.8,6.111758,300,28.8,176.01863040000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",113.09,4.2740539999999996,200,113.09,483.35276685999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75,2.5755699999999999,200,75,193.16775000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",288.32,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122.3,2.5755699999999999,200,122.3,314.992211]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",59.26,2.5755699999999999,200,59.26,152.62827820000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58.5,2.5755699999999999,200,58.5,150.67084500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",343.28,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140.66,2.5755699999999999,200,140.66,362.27967619999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",252,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",120.55,2.5755699999999999,200,120.55,310.48496349999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",185,2.5755699999999999,200,185,476.48045000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",200.42,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",153.41999999999999,2.5755699999999999,200,153.41999999999999,395.1439494]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",147.56,2.5755699999999999,200,147.56,380.05110919999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.31,2.5755699999999999,200,86.31,222.29744669999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",143,2.5755699999999999,200,143,368.30651]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",135.83000000000001,2.5755699999999999,200,135.83000000000001,349.83967310000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68,2.5755699999999999,200,68,175.13875999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141,2.5755699999999999,200,141,363.15537]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54,2.5755699999999999,200,54,139.08078]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.13,2.5755699999999999,200,100.13,257.89182410000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",215.05,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.11,2.5755699999999999,200,97.11,250.1136027]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158.86000000000001,2.5755699999999999,200,158.86000000000001,409.15505020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",136.82,2.5755699999999999,200,136.82,352.38948740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",170.85,2.5755699999999999,200,170.85,440.0361345]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78,2.5755699999999999,200,78,200.89446000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.959999999999994,2.5755699999999999,200,68.959999999999994,177.6113072]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156.65,2.5755699999999999,200,156.65,403.46304049999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.51,2.5755699999999999,200,93.51,240.8415507]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107.42,2.5755699999999999,200,107.42,276.66772939999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.27000000000001,2.5755699999999999,200,145.27000000000001,374.15305389999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.16,2.5755699999999999,200,92.16,237.36453119999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89,2.5755699999999999,200,89,229.22573]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",232.04,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83,2.5755699999999999,200,83,213.77231]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",133.19999999999999,2.5755699999999999,200,133.19999999999999,343.065924]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",236.85,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69,2.5755699999999999,200,69,177.71432999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",353.32,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54,2.5755699999999999,200,54,139.08078]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",114,2.5755699999999999,200,114,293.61498]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.92,2.5755699999999999,200,113.92,293.40893440000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.64,2.5755699999999999,200,100.64,259.20536479999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.88,2.5755699999999999,200,76.88,198.00982160000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",138.09,2.5755699999999999,200,138.09,355.66046130000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90.39,2.5755699999999999,200,90.39,232.8057723]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",94.85,2.5755699999999999,200,94.85,244.29281449999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",171.43,2.5755699999999999,200,171.43,441.52996510000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",198.75,2.5755699999999999,200,198.75,511.89453750000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",213.92,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",134.02000000000001,4.2740539999999996,200,134.02000000000001,572.80871707999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",108,4.2740539999999996,200,108,461.59783199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",172.97,4.2740539999999996,200,172.97,739.28312038000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",128.66999999999999,4.2740539999999996,200,128.66999999999999,549.94252817999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",88.75,4.2740539999999996,200,88.75,379.3222925]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",101,4.2740539999999996,200,101,431.67945400000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",60,4.2740539999999996,200,60,256.44324]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",66,2.5755699999999999,200,66,169.98761999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",185.68,2.5755699999999999,200,185.68,478.23183760000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",8.1999999999999993,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.8,2.5755699999999999,200,76.8,197.803776]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",16.64,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70.83,2.5755699999999999,200,70.83,182.42762310000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.62,2.5755699999999999,200,126.62,326.11867339999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.71,2.5755699999999999,200,112.71,290.29249470000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",129.12,2.5755699999999999,200,129.12,332.55759840000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131.81,2.5755699999999999,200,131.81,339.48588169999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.02,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.73,2.5755699999999999,200,124.73,321.25084609999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",200.99,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88,2.5755699999999999,200,88,226.65016]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",188,2.5755699999999999,200,188,484.20715999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",189.6,2.5755699999999999,200,189.6,488.32807200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51.35,2.5755699999999999,200,51.35,132.25551949999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87.5,2.5755699999999999,200,87.5,225.36237499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36.450000000000003,2.5755699999999999,200,36.450000000000003,93.879526499999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.59,2.5755699999999999,200,79.59,204.98961629999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",657.76,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",565.88,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",253.59,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46.2,2.5755699999999999,200,46.2,118.99133399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",214.02,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",125.84,2.5755699999999999,200,125.84,324.10972880000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77,2.5755699999999999,200,77,198.31889000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",234.82,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",230.62,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",167.09,2.5755699999999999,200,167.09,430.35199130000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.36,2.5755699999999999,200,118.36,304.8444652]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",195.26,2.5755699999999999,200,195.26,502.90579819999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126,2.5755699999999999,200,126,324.52181999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.97999999999999,2.5755699999999999,200,145.97999999999999,375.98170859999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",91,2.5755699999999999,200,91,234.37687]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145,2.5755699999999999,200,145,373.45765]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93,2.5755699999999999,200,93,239.52800999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",72.959999999999994,6.111758,300,72.959999999999994,445.91386368000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",53.97,6.111758,300,53.97,329.85157925999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",75.959999999999994,4.2740539999999996,200,75.959999999999994,324.65714184000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",76.78,4.2740539999999996,200,76.78,328.16186612000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",75.959999999999994,4.2740539999999996,200,75.959999999999994,324.65714184000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",76.78,4.2740539999999996,200,76.78,328.16186612000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",43.4,6.111758,300,43.4,265.25029719999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",42,6.111758,300,42,256.69383599999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.54,4.2740539999999996,200,94.54,404.06906515999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.54,4.2740539999999996,200,94.54,404.06906515999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.54,4.2740539999999996,200,94.54,404.06906515999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",108.28,6.111758,300,108.28,661.78115623999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1211.06,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",59.5,6.111758,300,59.5,363.64960100000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",164.5,6.111758,300,164.5,1005.384191]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",200.2,6.111758,300,200.2,1223.5739516000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34,6.111758,300,34,207.79977199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",182.35,6.111758,300,182.35,1114.4790713]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",182.35,6.111758,300,182.35,1114.4790713]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",182.35,6.111758,300,182.35,1114.4790713]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",114.56,4.2740539999999996,200,114.56,489.63562624000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",202.5,6.111758,300,202.5,1237.630995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",202.5,6.111758,300,202.5,1237.630995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",78.75,6.111758,300,78.75,481.30094250000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",123.75,4.2740539999999996,200,123.75,528.91418250000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",201.62,6.111758,300,201.62,1232.2526479600001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",32,6.111758,300,32,195.576256]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.36,6.111758,300,106.36,650.04658087999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",12.47,6.111758,300,15.9446758199523,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",627,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",157,4.2740539999999996,200,157,671.026478]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",86.5,4.2740539999999996,200,86.5,369.705671]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",70,4.2740539999999996,200,70,299.18378000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",42,4.2740539999999996,200,42,179.510268]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",85.16,4.2740539999999996,200,85.16,363.97843863999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",108,4.2740539999999996,200,108,461.59783199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",176.43,4.2740539999999996,200,176.43,754.07134722000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",192.45,4.2740539999999996,200,192.45,822.54169230000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.31,2.5755699999999999,200,77.31,199.1173167]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",198.19,4.2740539999999996,200,198.19,847.07476226000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",129.88,6.111758,300,129.88,793.79512904000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",176,2.5755699999999999,200,176,453.30032]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",140,4.2740539999999996,200,140,598.36756000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",114.09,4.2740539999999996,200,114.09,487.62682086000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",346.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",88,4.2740539999999996,200,88,376.11675200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156,2.5755699999999999,200,156,401.78892000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",157.56,2.5755699999999999,200,157.56,405.80680919999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",250,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",109.01,6.111758,300,109.01,666.24273958000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.43,6.111758,300,60.43,369.33353593999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.01,6.111758,300,94.01,574.56636958000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",140.97,4.2740539999999996,200,140.97,602.51339238000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.4126,4.2740539999999996,200,131.4126,561.6645486804]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",192.44309999999999,6.111758,300,192.44309999999999,1176.1656559697999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.73,6.111758,300,82.73,505.62573934]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",152.32,6.111758,300,152.32,930.94297856000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",21.25,6.111758,300,21.25,129.87485749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",21.25,6.111758,300,21.25,129.87485749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",21.25,6.111758,300,21.25,129.87485749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",21.25,6.111758,300,21.25,129.87485749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",21.25,6.111758,300,21.25,129.87485749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",27.45,6.111758,300,27.45,167.76775710000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",21.25,6.111758,300,21.25,129.87485749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",100.8,4.2740539999999996,200,100.8,430.82464320000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",100.8,6.111758,300,100.8,616.06520639999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",465,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",88,4.2740539999999996,200,88,376.11675200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98,4.2740539999999996,200,98,418.85729199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",212.79,6.111758,300,212.79,1300.52098482]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",81.96,6.111758,300,81.96,500.91968567999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",194,6.111758,300,194,1185.6810519999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",194,6.111758,300,194,1185.6810519999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",194,4.2740539999999996,200,194,829.16647599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",248,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45.17,6.111758,300,45.17,276.06810886]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",33,6.111758,300,33,201.68801400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",33.19,6.111758,300,33.19,202.84924802]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.77,6.111758,300,31.77,194.17055166]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.78,6.111758,300,30.78,188.11991123999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.19,6.111758,300,30.19,184.51397402000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.93,6.111758,300,94.93,580.18918694000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",36.869999999999997,6.111758,300,36.869999999999997,225.34051746]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",36.869999999999997,6.111758,300,36.869999999999997,225.34051746]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",114.08,6.111758,300,114.08,697.22935264]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.87,6.111758,300,31.87,194.78172746000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.2,6.111758,300,31.2,190.68684959999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.75,6.111758,300,30.75,187.93655849999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",41.86,6.111758,300,41.86,255.83818987999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.81,6.111758,300,31.81,194.41502198000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.83,6.111758,300,31.83,194.53725714000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.83,6.111758,300,31.83,194.53725714000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.81,6.111758,300,31.81,194.41502198000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.03,6.111758,300,56.03,342.44180074000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",49.11,6.111758,300,49.11,300.14843538000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",46.2,6.111758,300,46.2,282.36321959999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",92.61,6.111758,300,92.61,566.00990837999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",59.38,6.111758,300,59.38,362.91619004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",57.27,6.111758,300,57.27,350.02038066]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.83,6.111758,300,52.83,322.88417514000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.1,6.111758,300,34.1,208.4109478]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.1,6.111758,300,34.1,208.4109478]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.1,6.111758,300,34.1,208.4109478]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",63.51,6.111758,300,63.51,388.15775058000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",35.58,6.111758,300,35.58,217.45634964000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",40.549999999999997,6.111758,300,40.549999999999997,247.8317869]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Prestação de Serviço","Não Residencial",1826.1,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Serviço Público","Não Residencial",3594.1,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",122.94,6.111758,300,122.94,751.37952852000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",79.930000000000007,6.111758,300,79.930000000000007,488.51281693999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",87.18,6.111758,300,87.18,532.82306243999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",71.08,6.111758,300,71.08,434.42375864000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",83.94,6.111758,300,83.94,513.02096652]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",355.98,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",609.16999999999996,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",388.3,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",66.349999999999994,6.111758,300,66.349999999999994,405.51514329999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",69.77,6.111758,300,69.77,426.41735566]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",62.54,6.111758,300,62.54,382.22934531999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.5,6.111758,300,64.5,394.20839100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.599999999999994,6.111758,300,64.599999999999994,394.81956680000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",59.22,6.111758,300,59.22,361.93830875999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",66.349999999999994,6.111758,300,66.349999999999994,405.51514329999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",69.77,6.111758,300,69.77,426.41735566]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.54,6.111758,300,62.54,382.22934531999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.5,6.111758,300,64.5,394.20839100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.599999999999994,6.111758,300,64.599999999999994,394.81956680000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",59.22,6.111758,300,59.22,361.93830875999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",66.349999999999994,6.111758,300,66.349999999999994,405.51514329999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",69.77,6.111758,300,69.77,426.41735566]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",62.54,6.111758,300,62.54,382.22934531999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.5,6.111758,300,64.5,394.20839100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.599999999999994,6.111758,300,64.599999999999994,394.81956680000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",59.22,6.111758,300,59.22,361.93830875999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",513.93849999999998,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",87.33,4.2740539999999996,200,87.33,373.25313582000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",117.9,4.2740539999999996,200,117.9,503.91096659999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",117.9,4.2740539999999996,200,117.9,503.91096659999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",37.799999999999997,6.111758,300,37.799999999999997,231.0244524]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",215.13,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",211,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",190,4.2740539999999996,200,190,812.07025999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",221,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",200,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",221,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",200,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.700000000000003,6.111758,300,34.700000000000003,212.07800259999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",35.97,6.111758,300,35.97,219.83993526]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",35.94,6.111758,300,35.94,219.65658252]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.119999999999997,6.111758,300,39.119999999999997,239.09197295999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.7,6.111758,300,31.7,193.74272859999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.11,6.111758,300,39.11,239.03085537999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.1,6.111758,300,50.1,306.1990758]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",15.19,6.111758,300,15.9446758199523,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",41.96,6.111758,300,41.96,256.44936568000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.45,6.111758,300,29.45,179.9912731]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",35.590000000000003,6.111758,300,35.590000000000003,217.51746721999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",44.02,6.111758,300,44.02,269.03958716]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",115.04,6.111758,300,115.04,703.09664032000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.61,6.111758,300,29.61,180.96915437999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.9,6.111758,300,51.9,317.2002402]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",55.21,6.111758,300,55.21,337.43015917999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.23,6.111758,300,29.23,178.64668634]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.26,6.111758,300,50.26,307.17695708000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",38.39,6.111758,300,38.39,234.63038961999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.56,6.111758,300,30.56,186.77532447999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",36.32,6.111758,300,36.32,221.97905055999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",40.159999999999997,6.111758,300,40.159999999999997,245.44820128000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",33.78,6.111758,300,33.78,206.45518523999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",23.83,6.111758,300,23.83,145.64319313999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",24.49,6.111758,300,24.49,149.67695341999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.37,4.2740539999999996,200,135.37,578.57868998000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.29,4.2740539999999996,200,124.29,531.22217165999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.23,4.2740539999999996,200,178.23,761.76464441999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.37,4.2740539999999996,200,150.37,642.68949998000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.24,4.2740539999999996,200,141.24,603.66738696000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.18,4.2740539999999996,200,135.18,577.76661971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.3,4.2740539999999996,200,124.3,531.26491220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",110.42,6.111758,300,110.42,674.86031835999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",29.75,4.2740539999999996,200,29.75,127.15310650000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",115.0376,6.111758,300,115.0376,703.08197210080004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.844999999999999,6.111758,300,50.844999999999999,310.75233551000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",254.32990000000001,6.111758,300,254.32990000000001,1554.4028009642]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.280200000000001,6.111758,300,62.280200000000001,380.64151059160002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.387699999999995,6.111758,300,67.387699999999995,411.8573145766]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.839599999999997,6.111758,300,60.839599999999997,371.8369120168]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.946300000000001,6.111758,300,54.946300000000001,335.81848859540003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.280200000000001,6.111758,300,62.280200000000001,380.64151059160002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",76.933499999999995,6.111758,300,76.933499999999995,470.19893409299999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.946300000000001,6.111758,300,54.946300000000001,335.81848859540003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",76.933499999999995,6.111758,300,76.933499999999995,470.19893409299999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.280200000000001,6.111758,300,62.280200000000001,380.64151059160002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",459.97730000000001,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.70240000000001,4.2740539999999996,200,137.70240000000001,588.54749352960005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.70240000000001,4.2740539999999996,200,137.70240000000001,588.54749352960005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.70240000000001,4.2740539999999996,200,137.70240000000001,588.54749352960005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",47.5,6.111758,300,47.5,290.30850500000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.3,6.111758,300,51.3,313.53318539999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.25,6.111758,300,52.25,319.33935550000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.35,6.111758,300,50.35,307.72701530000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",351.33199999999999,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",351,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.73,6.111758,300,105.73,646.19617333999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.29,6.111758,300,90.29,551.83062982000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.77,6.111758,300,106.77,652.55240165999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.77,6.111758,300,105.77,646.44064365999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.75,6.111758,300,86.75,530.19500649999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",137,6.111758,300,137,837.31084599999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",137,6.111758,300,137,837.31084599999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",150,6.111758,300,150,916.76369999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150,4.2740539999999996,200,150,641.10810000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",357.1,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.72,6.111758,300,50.72,309.98836576000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",139,6.111758,300,139,849.53436199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",80.599999999999994,6.111758,300,80.599999999999994,492.60769479999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.5,6.111758,300,56.5,345.31432699999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",103.64,6.111758,300,103.64,633.42259911999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.84,6.111758,300,62.84,384.06287271999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",118.35,6.111758,300,118.35,723.32655929999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",159.69999999999999,6.111758,300,159.69999999999999,976.04775259999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",95,6.111758,300,95,580.61701000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",160.6,6.111758,300,160.6,981.54833480000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",420,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",70,6.111758,300,70,427.82306]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60,6.111758,300,60,366.70548000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",22.69,6.111758,300,22.69,138.67578902]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",111.3,6.111758,300,111.3,680.23866539999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",526.76,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.35,4.2740539999999996,200,97.35,416.07915689999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90.57,4.2740539999999996,200,90.57,387.10107077999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",76.569999999999993,4.2740539999999996,200,76.569999999999993,327.26431478000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.35,4.2740539999999996,200,97.35,416.07915689999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90.57,4.2740539999999996,200,90.57,387.10107077999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",76.569999999999993,4.2740539999999996,200,76.569999999999993,327.26431478000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",83.08,4.2740539999999996,200,83.08,355.08840631999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",107.72,4.2740539999999996,200,107.72,460.40109688000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",73.650000000000006,4.2740539999999996,200,73.650000000000006,314.78407709999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",505.14,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",427.08,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",158.91999999999999,6.111758,300,158.91999999999999,971.28058136000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.91999999999999,4.2740539999999996,200,158.91999999999999,679.23266167999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.91999999999999,4.2740539999999996,200,158.91999999999999,679.23266167999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.91999999999999,4.2740539999999996,200,158.91999999999999,679.23266167999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.91999999999999,4.2740539999999996,200,158.91999999999999,679.23266167999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.91999999999999,4.2740539999999996,200,158.91999999999999,679.23266167999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",479.78,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",204,6.111758,300,204,1246.798632]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",396,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Residencial","Residencial",204,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",71.97,6.111758,300,71.97,439.86322325999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",71.97,6.111758,300,71.97,439.86322325999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",71.97,6.111758,300,71.97,439.86322325999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",40.94,6.111758,300,40.94,250.21537251999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64.150000000000006,6.111758,300,64.150000000000006,392.06927569999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",5229.3599999999997,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",64.63,6.111758,300,64.63,395.00291953999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",238.87,6.111758,300,238.87,1459.91563346]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",131.91,6.111758,300,131.91,806.20199778000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.22999999999999,4.2740539999999996,200,131.22999999999999,560.88410641999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.93,4.2740539999999996,200,131.93,563.87594421999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.22999999999999,4.2740539999999996,200,131.22999999999999,560.88410641999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.93,4.2740539999999996,200,187.93,803.22296821999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",49,6.111758,300,49,299.47614199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.24,6.111758,300,54.24,331.50175392]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54,6.111758,300,54,330.03493200000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",144,6.111758,300,144,880.09315200000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",144,4.2740539999999996,200,144,615.46377600000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",40.46,6.111758,300,40.46,247.28172867999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",70.430000000000007,6.111758,300,70.430000000000007,430.45111594000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",16,6.111758,300,16,97.788128]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",34.5,6.111758,300,34.5,210.85565099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",84.14,6.111758,300,84.14,514.24331812000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",127.75,6.111758,300,127.75,780.7770845]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",28.12,6.111758,300,28.12,171.86263496000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",247.89,6.111758,300,247.89,1515.04369062]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Serviço Público","Não Residencial",3193,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.63,6.111758,300,94.63,578.35565954000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",126.21,6.111758,300,126.21,771.36497717999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",57.59,6.111758,300,57.59,351.97614321999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.77,6.111758,300,56.77,346.96450166]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.44999999999999,4.2740539999999996,200,128.44999999999999,549.00223630000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",55.2,6.111758,300,55.2,337.3690416]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",394.71,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",247.07,6.111758,300,247.07,1510.03204906]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",156.05000000000001,6.111758,300,156.05000000000001,953.7398359]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",397.31,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",138.74,6.111758,300,138.74,847.94530492000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",236.73,6.111758,300,236.73,1446.8364713399999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",230.26,6.111758,300,230.26,1407.29339708]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.62,4.2740539999999996,200,131.62,562.55098748]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",126.73,4.2740539999999996,200,126.73,541.65086341999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",373.17,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",217.49,6.111758,300,217.49,1329.2462474199999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",217.49,6.111758,300,217.49,1329.2462474199999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",493.1,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",37.4,6.111758,300,37.4,228.57974920000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",64.599999999999994,6.111758,300,64.599999999999994,394.81956680000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",102,6.111758,300,102,623.399316]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",608.65,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",44.28,6.111758,300,44.28,270.62864424000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",88.09,6.111758,300,88.09,538.38476221999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",100.05,4.2740539999999996,200,100.05,427.61910269999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",218.65,6.111758,300,218.65,1336.3358866999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",120,6.111758,300,120,733.41096000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",120,6.111758,300,120,733.41096000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",81,6.111758,300,81,495.05239799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",809,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",123.2,6.111758,300,123.2,752.96858559999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",391.13,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Residencial","Residencial",1069.8,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.55,2.5755699999999999,200,74.55,192.00874350000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",91.41,2.5755699999999999,200,91.41,235.43285370000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",23.2,4.2740539999999996,200,23.2,99.158052799999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",142.56,4.2740539999999996,200,142.56,609.30913824000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Industrial","Não Residencial",3902.87,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",65.822699999999998,6.111758,300,65.822699999999998,402.2924133066]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",179.07,6.111758,300,179.07,1094.43250506]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",300,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",315.86,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",133.13999999999999,6.111758,300,133.13999999999999,813.71946012000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",134.46,6.111758,300,134.46,821.78698068000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",324.39999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",156.28,6.111758,300,156.28,955.14554023999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",156.28,4.2740539999999996,200,156.28,667.94915911999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",360.64,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",384.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",209.26,6.111758,300,209.26,1278.94647908]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",360,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",110,6.111758,300,110,672.29337999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",110,6.111758,300,110,672.29337999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",149.6,6.111758,300,149.6,914.31899680000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",38.08,6.111758,300,38.08,232.73574464000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",29.92,6.111758,300,29.92,182.86379936]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",35,6.111758,300,35,213.91153]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",32,6.111758,300,32,195.576256]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135,4.2740539999999996,200,135,576.99729000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.5,6.111758,300,60.5,369.76135900000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.76,6.111758,300,106.76,652.49128408000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",2084.63,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",790.02,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",363.53,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",588,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.77,6.111758,300,82.77,505.87020966]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",132,6.111758,300,132,806.75205600000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",820.54,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",705,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",932,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",112.56,6.111758,300,112.56,687.93948048000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",116.88,6.111758,300,116.88,714.34227504]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",112.56,6.111758,300,112.56,687.93948048000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",112.56,6.111758,300,112.56,687.93948048000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.88,4.2740539999999996,200,116.88,499.55143151999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.16,4.2740539999999996,200,146.16,624.69573263999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.88,4.2740539999999996,200,116.88,499.55143151999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.16,4.2740539999999996,200,146.16,624.69573263999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.88,4.2740539999999996,200,116.88,499.55143151999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.16,4.2740539999999996,200,146.16,624.69573263999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",140.13,4.2740539999999996,200,140.13,598.92318702]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",328.8,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",153,6.111758,300,153,935.098974]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",468.73,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",629.1,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.05000000000001,4.2740539999999996,200,143.05000000000001,611.40342469999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",138.6,6.111758,300,138.6,847.08965880000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",135.12,6.111758,300,135.12,825.82074095999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.22,4.2740539999999996,200,161.22,689.06298588000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.02199999999999,4.2740539999999996,200,161.02199999999999,688.21672318799995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.22,4.2740539999999996,200,161.22,689.06298588000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",152.059,4.2740539999999996,200,152.059,649.90837718600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",141.72,6.111758,300,141.72,866.15834375999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",141,4.2740539999999996,200,141,602.641614]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",95,4.2740539999999996,200,95,406.03512999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",369.46,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",908.4,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",855,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",172,6.111758,300,172,1051.2223759999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",172,4.2740539999999996,200,172,735.13728800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",614,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",113.05,6.111758,300,113.05,690.93424189999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",113.05,6.111758,300,113.05,690.93424189999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",253.77,6.111758,300,253.77,1550.9808276599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",53.36,6.111758,300,53.36,326.12340688]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",41.99,4.2740539999999996,200,41.99,179.46752746000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",57.39,6.111758,300,57.39,350.75379162000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",155.05000000000001,4.2740539999999996,200,155.05000000000001,662.69207270000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",155.05000000000001,4.2740539999999996,200,155.05000000000001,662.69207270000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.19999999999999,4.2740539999999996,200,143.19999999999999,612.04453279999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",155.04,4.2740539999999996,200,155.04,662.64933215999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",155.04,4.2740539999999996,200,155.04,662.64933215999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.19999999999999,4.2740539999999996,200,143.19999999999999,612.04453279999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",155.04,4.2740539999999996,200,155.04,662.64933215999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",155.05000000000001,4.2740539999999996,200,155.05000000000001,662.69207270000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.19999999999999,4.2740539999999996,200,143.19999999999999,612.04453279999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",22.4,6.111758,300,22.4,136.90337919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",5258.2,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",259.91000000000003,6.111758,300,259.91000000000003,1588.5070217800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",180,6.111758,300,180,1100.11644]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",196.31,4.2740539999999996,200,196.31,839.03954074000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",555.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Outros","Serviço Público","Não Residencial",436.26,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",279,6.111758,300,279,1705.180482]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",400,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",178.94,6.111758,300,178.94,1093.6379765199999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",129.63999999999999,6.111758,300,129.63999999999999,792.32830711999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",49.3,6.111758,300,49.3,301.30966940000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",197.44,4.2740539999999996,200,197.44,843.86922175999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",197.44,4.2740539999999996,200,197.44,843.86922175999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",186.22300000000001,4.2740539999999996,200,186.22300000000001,795.92715804199997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",197.44,4.2740539999999996,200,197.44,843.86922175999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",186.22300000000001,4.2740539999999996,200,186.22300000000001,795.92715804199997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",197.44,4.2740539999999996,200,197.44,843.86922175999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",197.44,4.2740539999999996,200,197.44,843.86922175999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",197.44,4.2740539999999996,200,197.44,843.86922175999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Serviço Público","Não Residencial",3048.3,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",61.401200000000003,6.111758,300,61.401200000000003,375.2692753096]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.3703,6.111758,300,29.3703,179.5041659874]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.822900000000001,6.111758,300,25.822900000000001,157.82331565819999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",24.790299999999998,6.111758,300,24.790299999999998,151.51231434740001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.753699999999998,6.111758,300,29.753699999999998,181.84741400460001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.3703,6.111758,300,29.3703,179.5041659874]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.822900000000001,6.111758,300,25.822900000000001,157.82331565819999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",42.0214,6.111758,300,42.0214,256.82462762120002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.530500000000004,6.111758,300,39.530500000000004,241.600849619]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.822900000000001,6.111758,300,25.822900000000001,157.82331565819999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",28.9861,6.111758,300,28.9861,177.15602856379999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",28.9861,6.111758,300,28.9861,177.15602856379999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.822900000000001,6.111758,300,25.822900000000001,157.82331565819999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",26.9527,6.111758,300,26.9527,164.72837984660001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",48.123899999999999,6.111758,300,48.123899999999999,294.12163081620002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",43.612099999999998,6.111758,300,43.612099999999998,266.54660107180001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.860799999999998,6.111758,300,90.860799999999998,555.31922128639997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.1343,6.111758,300,25.1343,153.6147590994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.0335,6.111758,300,30.0335,183.55748389300001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.646100000000001,6.111758,300,29.646100000000001,181.18978884379999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.822900000000001,6.111758,300,25.822900000000001,157.82331565819999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.865500000000001,6.111758,300,30.865500000000001,188.64246654900001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",38.347299999999997,6.111758,300,38.347299999999997,234.36941755340001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",37.256599999999999,6.111758,300,37.256599999999999,227.7033231028]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",31.3748,6.111758,300,31.3748,191.75518489839999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.822900000000001,6.111758,300,25.822900000000001,157.82331565819999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.093800000000002,6.111758,300,29.093800000000002,177.81426490039999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",29.854099999999999,6.111758,300,29.854099999999999,182.46103450780001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",24.445699999999999,6.111758,300,24.445699999999999,149.40620254059999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",33.530299999999997,6.111758,300,33.530299999999997,204.9290792674]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.7027,6.111758,300,39.7027,242.65329434660001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",133.43969999999999,6.111758,300,133.43969999999999,815.55115399260001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",144,6.111758,300,144,880.09315200000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",240,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",254.51,6.111758,300,254.51,1555.50352858]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148,4.2740539999999996,200,148,632.55999199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",346.54,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103,4.2740539999999996,200,103,440.22756199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103,4.2740539999999996,200,103,440.22756199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148,4.2740539999999996,200,148,632.55999199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103,4.2740539999999996,200,103,440.22756199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103,4.2740539999999996,200,103,440.22756199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148,4.2740539999999996,200,148,632.55999199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103,4.2740539999999996,200,103,440.22756199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103,4.2740539999999996,200,103,440.22756199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.66,4.2740539999999996,200,97.66,417.40411363999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.41999999999999,4.2740539999999996,200,140.41999999999999,600.16266268000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.41999999999999,4.2740539999999996,200,140.41999999999999,600.16266268000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",294.88,6.111758,300,294.88,1802.23519904]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",306,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.41999999999999,4.2740539999999996,200,140.41999999999999,600.16266268000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.41999999999999,4.2740539999999996,200,140.41999999999999,600.16266268000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1019.27,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",189,6.111758,300,189,1155.1222620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",348.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",2743.67,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",135,4.2740539999999996,200,135,576.99729000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",135,4.2740539999999996,200,135,576.99729000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",192.02,4.2740539999999996,200,192.02,820.70384908000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",93,4.2740539999999996,200,93,397.48702200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Serviço Público","Não Residencial",2755.58,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",698,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",87,6.111758,300,87,531.72294599999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",337,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.81,4.2740539999999996,200,116.81,499.25224773999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.81,4.2740539999999996,200,116.81,499.25224773999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.81,4.2740539999999996,200,116.81,499.25224773999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.81,4.2740539999999996,200,116.81,499.25224773999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",224,6.111758,300,224,1369.0337919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",142.6,6.111758,300,142.6,871.53669079999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",153.22999999999999,6.111758,300,153.22999999999999,936.50467834000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.78,4.2740539999999996,200,162.78,695.73051011999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.22999999999999,4.2740539999999996,200,153.22999999999999,654.91329442000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.93,4.2740539999999996,200,146.93,627.98675421999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",284.49,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",299.58999999999997,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",293.86,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",188,6.111758,300,188,1149.0105040000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",365,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",198.72,6.111758,300,198.72,1214.52854976]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",199,4.2740539999999996,200,199,850.53674599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",167,4.2740539999999996,200,167,713.76701800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",419.41,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",193.5,6.111758,300,193.5,1182.6251729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",111.5,6.111758,300,111.5,681.46101699999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.24,4.2740539999999996,200,97.24,415.60901095999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.29,4.2740539999999996,200,109.29,467.11136166]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",74,6.111758,300,74,452.27009199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",84,6.111758,300,84,513.38767199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",84,4.2740539999999996,200,84,359.02053599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",52,4.2740539999999996,200,52,222.25080800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1602.89,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",2382.59,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",111,6.111758,300,111,678.40513799999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",135.47,4.2740539999999996,200,135.47,579.00609538000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",189,6.111758,300,189,1155.1222620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",335.16,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",357.25,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",420,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",119.77,4.2740539999999996,200,119.77,511.90344757999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117.2603,6.111758,300,117.2603,716.66657660739997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",413.02,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",280.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",479.92770000000002,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",321,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",220,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110.0442,4.2740539999999996,200,110.0442,470.33485318679999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",500.52,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.12,4.2740539999999996,200,125.12,534.76963648000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.12,4.2740539999999996,200,125.12,534.76963648000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.12,4.2740539999999996,200,125.12,534.76963648000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.12,4.2740539999999996,200,125.12,534.76963648000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",183.2,6.111758,300,183.2,1119.6740655999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.87,4.2740539999999996,200,136.87,584.98977098]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.87,4.2740539999999996,200,136.87,584.98977098]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.87,4.2740539999999996,200,136.87,584.98977098]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",617.04,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1079,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1133,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",506.4,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",609,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",735.67,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",168.96199999999999,4.2740539999999996,200,168.96199999999999,722.15271194800005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",195,4.2740539999999996,200,195,833.44052999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",97.5,6.111758,300,97.5,595.89640499999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",312.83,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",129.03,6.111758,300,129.03,788.60013474000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",75.760000000000005,6.111758,300,75.760000000000005,463.02678608000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",68.12,6.111758,300,68.12,416.33295496]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",92.64,6.111758,300,92.64,566.19326111999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",129.03,6.111758,300,129.03,788.60013474000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",75.760000000000005,6.111758,300,75.760000000000005,463.02678608000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",68.12,6.111758,300,68.12,416.33295496]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",92.64,6.111758,300,92.64,566.19326111999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.03,4.2740539999999996,200,195.03,833.56875161999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",86.6,4.2740539999999996,200,86.6,370.13307639999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",450.62,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",189.95,6.111758,300,189.95,1160.9284321]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",189.95,6.111758,300,189.95,1160.9284321]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",189.95,6.111758,300,189.95,1160.9284321]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",348,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",225.51329999999999,6.111758,300,225.51329999999999,1378.2827153814001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",214,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",325,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",227.61,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",90.06,6.111758,300,90.06,550.42492547999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",73.739999999999995,6.111758,300,73.739999999999995,450.68103492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.94,6.111758,300,74.94,458.01514451999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",85.24,6.111758,300,85.24,520.96625191999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",76.11,6.111758,300,76.11,465.16590137999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.64,6.111758,300,74.64,456.18161712]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",73.739999999999995,6.111758,300,73.739999999999995,450.68103492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.94,6.111758,300,74.94,458.01514451999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",85.24,6.111758,300,85.24,520.96625191999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",90.06,6.111758,300,90.06,550.42492547999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",73.739999999999995,6.111758,300,73.739999999999995,450.68103492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.94,6.111758,300,74.94,458.01514451999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",85.24,6.111758,300,85.24,520.96625191999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",76.11,6.111758,300,76.11,465.16590137999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.64,6.111758,300,74.64,456.18161712]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",73.739999999999995,6.111758,300,73.739999999999995,450.68103492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.94,6.111758,300,74.94,458.01514451999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",85.24,6.111758,300,85.24,520.96625191999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",90.06,6.111758,300,90.06,550.42492547999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",73.739999999999995,6.111758,300,73.739999999999995,450.68103492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.94,6.111758,300,74.94,458.01514451999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",85.24,6.111758,300,85.24,520.96625191999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",76.11,6.111758,300,76.11,465.16590137999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.64,6.111758,300,74.64,456.18161712]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",73.739999999999995,6.111758,300,73.739999999999995,450.68103492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.94,6.111758,300,74.94,458.01514451999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",77.41,6.111758,300,77.41,473.11118678000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",196,6.111758,300,196,1197.9045679999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",211,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",494.22,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",166.82,2.5755699999999999,200,166.82,429.65658739999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",151.77000000000001,2.5755699999999999,200,151.77000000000001,390.89425890000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88,2.5755699999999999,200,88,226.65016]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.95,2.5755699999999999,200,86.95,223.94581149999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",120,3.9677699999999998,300,120,476.13240000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55,2.5755699999999999,200,55,141.65635]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",221,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",274.52,6.111758,300,274.52,1677.7998061599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",328.05,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",235.25,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",212,6.111758,300,212,1295.6926960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",189.42,4.2740539999999996,200,189.42,809.59130868]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",125.47,6.111758,300,125.47,766.84227625999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",99,6.111758,300,99,605.06404199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",99,6.111758,300,99,605.06404199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",168.02,6.111758,300,168.02,1026.8975791600001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",314.70999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",257.05,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",207.47,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",256.64999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",213.3,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",195,6.111758,300,195,1191.7928099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Outros","Residencial",4811.18,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",959,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Outros","Residencial",712,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",540,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",100.48,6.111758,300,100.48,614.10944384000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",156.74080000000001,6.111758,300,156.74080000000001,957.96183832639997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",156.74080000000001,6.111758,300,156.74080000000001,957.96183832639997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",201.9408,6.111758,300,201.9408,1234.2132999263999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",128.97640000000001,6.111758,300,128.97640000000001,788.27254451119995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02000000000001,4.2740539999999996,200,137.02000000000001,585.63087908]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",159.06379999999999,4.2740539999999996,200,159.06379999999999,679.84727064519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.02109999999999,4.2740539999999996,200,137.02109999999999,585.63558053940005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",162.23849999999999,4.2740539999999996,200,162.23849999999999,693.41610987900003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.07400000000001,4.2740539999999996,200,128.07400000000001,547.39519199599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",293.61849999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",113,6.111758,300,113,690.62865399999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",113,4.2740539999999996,200,113,482.96810199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",129.34,6.111758,300,129.34,790.49477972]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",68.39,6.111758,300,68.39,417.98312962]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",88.26,6.111758,300,88.26,539.42376107999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",135.09,6.111758,300,135.09,825.63738822000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",261,6.111758,300,261,1595.1688380000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.3,6.111758,300,105.3,643.56811740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",105.3,6.111758,300,105.3,643.56811740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",105.3,6.111758,300,105.3,643.56811740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.7,4.2740539999999996,200,98.7,421.84912980000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.7,4.2740539999999996,200,98.7,421.84912980000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.7,4.2740539999999996,200,98.7,421.84912980000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.7,4.2740539999999996,200,98.7,421.84912980000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",417.26830000000001,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",260,6.111758,300,260,1589.05708]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",200,6.111758,300,200,1222.3516]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",169,6.111758,300,169,1032.8871019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",179.12,6.111758,300,179.12,1094.7380929599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1008.83,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",192,4.2740539999999996,200,192,820.61836800000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",53,6.111758,300,53,323.92317400000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",391,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.5,4.2740539999999996,200,195.5,835.57755699999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",36,4.2740539999999996,200,36,153.86594400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",163,6.111758,300,163,996.21655399999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",163,4.2740539999999996,200,163,696.67080199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",136,4.2740539999999996,200,136,581.271344]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",113,4.2740539999999996,200,113,482.96810199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",86,4.2740539999999996,200,86,367.56864400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",272.8,6.111758,300,272.8,1667.2875824]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",129.27000000000001,4.2740539999999996,200,129.27000000000001,552.50696058000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",149.41,4.2740539999999996,200,149.41,638.58640814]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",129.27000000000001,4.2740539999999996,200,129.27000000000001,552.50696058000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",149.41,4.2740539999999996,200,149.41,638.58640814]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",129.27000000000001,4.2740539999999996,200,129.27000000000001,552.50696058000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",149,4.2740539999999996,200,149,636.83404599999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",202,6.111758,300,202,1234.575116]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",197.96,6.111758,300,197.96,1209.8836136800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",213.53,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",164.05,4.2740539999999996,200,164.05,701.15855869999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",213.53,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",213.53,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",192.47,6.111758,300,192.47,1176.33006226]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",250.98,6.111758,300,250.98,1533.92902284]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",200.44,6.111758,300,200.44,1225.0407735199999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",129.58000000000001,6.111758,300,129.58000000000001,791.96160164000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",60.76,6.111758,300,60.76,371.35041608]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",163.71,4.2740539999999996,200,163.71,699.70538034000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",270.70999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",107,4.2740539999999996,200,107,457.323778]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",566.87,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",550.69000000000005,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",117.06,6.111758,300,117.06,715.44239147999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",98.76,6.111758,300,98.76,603.59722008000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",51.24,6.111758,300,51.24,313.16647991999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",577.55999999999995,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",93,6.111758,300,93,568.39349400000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",77,6.111758,300,77,470.605366]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",93,6.111758,300,93,568.39349400000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",107,6.111758,300,107,653.95810600000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",165.14,6.111758,300,165.14,1009.29571612]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",57.33,4.2740539999999996,200,57.33,245.03151582000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",98,6.111758,300,98,598.95228399999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",233,6.111758,300,233,1424.039614]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",126,4.2740539999999996,200,126,538.53080399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",203,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",63.7,6.111758,300,63.7,389.31898460000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",47,6.111758,300,47,287.25262600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",279.8,6.111758,300,279.8,1710.0698884000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",184.31,6.111758,300,184.31,1126.4581169800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",311.95999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",322.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",74.989999999999995,6.111758,300,74.989999999999995,458.32073242000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.78,6.111758,300,39.78,243.12573323999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",33.58,6.111758,300,33.58,205.23283364]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",45.69,6.111758,300,45.69,279.24622302]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",24.9,6.111758,300,24.9,152.18277420000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",47.31,6.111758,300,47.31,289.14727097999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",42.79,6.111758,300,42.79,261.52212481999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",204,6.111758,300,204,1246.798632]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",42.03,6.111758,300,42.03,256.87718874000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.32,6.111758,300,52.32,319.76717855999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",71.52,6.111758,300,71.52,437.11293216000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",89.04,6.111758,300,89.04,544.19093232]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",68.400000000000006,6.111758,300,68.400000000000006,418.04424719999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",349,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",158.69,6.111758,300,158.69,969.87487701999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",127.3964,6.111758,300,127.3964,778.61596687120004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",922,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",27,6.111758,300,27,165.01746600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",191.91,6.111758,300,191.91,1172.9074777799999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",320.38,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",361.25,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.36499999999999,4.2740539999999996,200,118.36499999999999,505.89840170999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",114.645,4.2740539999999996,200,114.645,489.99892082999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.36499999999999,4.2740539999999996,200,118.36499999999999,505.89840170999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",114.645,4.2740539999999996,200,114.645,489.99892082999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.36499999999999,4.2740539999999996,200,118.36499999999999,505.89840170999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",114.645,4.2740539999999996,200,114.645,489.99892082999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.36499999999999,4.2740539999999996,200,118.36499999999999,505.89840170999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",114.645,4.2740539999999996,200,114.645,489.99892082999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",32.4,6.111758,300,32.4,198.02095919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",62.73,6.111758,300,62.73,383.39057933999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",57.65,6.111758,300,57.65,352.34284869999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",23.4,6.111758,300,23.4,143.0151372]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",165.37,4.2740539999999996,200,165.37,706.80030997999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",138,6.111758,300,138,843.42260399999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",111.45,6.111758,300,111.45,681.15542909999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148.32,4.2740539999999996,200,148.32,633.92768927999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",113.1,4.2740539999999996,200,113.1,483.39550739999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148.32,4.2740539999999996,200,148.32,633.92768927999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",113.1,4.2740539999999996,200,113.1,483.39550739999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148.32,4.2740539999999996,200,148.32,633.92768927999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",113.1,4.2740539999999996,200,113.1,483.39550739999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",273.39,6.111758,300,273.39,1670.89351962]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",240,6.111758,300,240,1466.8219200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",324,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",346,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",67.05,4.2740539999999996,200,67.05,286.57532070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",222.67,6.111758,300,222.67,1360.9051538599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",466.11,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",255,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",416.36,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Residencial","Residencial",120,4.2740539999999996,200,120,512.88648000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",142.38,6.111758,300,142.38,870.19210404]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",752.52,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",530.47,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",587.15,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",1687.32,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",737.8,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",113.8,6.111758,300,113.8,695.51806039999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",317.19,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",477.28,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",92,6.111758,300,92,562.28173600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",44,6.111758,300,44,268.91735199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82.6,6.111758,300,82.6,504.83121080000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",182.28,4.2740539999999996,200,182.28,779.07456311999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",274.75,6.111758,300,274.75,1679.2055104999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.41,4.2740539999999996,200,97.41,416.33560014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",368,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",26,6.111758,300,26,158.905708]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",92,6.111758,300,92,562.28173600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",64,6.111758,300,64,391.152512]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",316.72000000000003,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",232.77,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",351.19,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",289.20999999999998,6.111758,300,289.20999999999998,1767.58153118]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",111,4.2740539999999996,200,111,474.41999399999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",360,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1375.59,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Residencial","Residencial",118.87,4.2740539999999996,200,118.87,508.05679898]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.13550000000001,4.2740539999999996,200,128.13550000000001,547.65804631699996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.80449999999999,4.2740539999999996,200,135.80449999999999,580.43576644300003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.13550000000001,4.2740539999999996,200,128.13550000000001,547.65804631699996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.80449999999999,4.2740539999999996,200,135.80449999999999,580.43576644300003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.13550000000001,4.2740539999999996,200,128.13550000000001,547.65804631699996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.80449999999999,4.2740539999999996,200,135.80449999999999,580.43576644300003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",109.71,6.111758,300,109.71,670.52097017999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",207.15,6.111758,300,207.15,1266.0506697000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",124.91,4.2740539999999996,200,124.91,533.87208513999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",150.80000000000001,6.111758,300,150.80000000000001,921.65310639999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",166.28,6.111758,300,166.28,1016.26312024]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",256.64999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",71.5,6.111758,300,71.5,436.99069700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",55.61,4.2740539999999996,200,55.61,237.68014294]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",78.37,4.2740539999999996,200,78.37,334.95761198000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",60.05,4.2740539999999996,200,60.05,256.6569427]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",47.17,4.2740539999999996,200,47.17,201.60712717999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",130.4,4.2740539999999996,200,130.4,557.33664160000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.55000000000001,4.2740539999999996,200,131.55000000000001,562.25180369999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.32,4.2740539999999996,200,127.32,544.17255527999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",196.84,6.111758,300,196.84,1203.0384447199999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",151.46,4.2740539999999996,200,151.46,647.34821883999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",151.46,6.111758,300,151.46,925.68686667999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",200.44,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",51.15,6.111758,300,51.15,312.61642169999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",19.260000000000002,6.111758,300,19.260000000000002,117.71245908]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",300.37830000000002,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",320.23,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.92,4.2740539999999996,200,80.92,345.85644968000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",134.1,6.111758,300,134.1,819.58674780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",118.27,4.2740539999999996,200,118.27,505.49236658000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",118.27,6.111758,300,118.27,722.83761865999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",213.3,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",94.5,4.2740539999999996,200,94.5,403.89810299999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",102,4.2740539999999996,200,102,435.953508]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",182.36,4.2740539999999996,200,182.36,779.41648743999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",312.82,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",93,4.2740539999999996,200,93,397.48702200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",227.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",292.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",216,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",237,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",283.63889999999998,6.111758,300,283.63889999999998,1733.5323161862]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",55.11,6.111758,300,55.11,336.81898338000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",187.59,6.111758,300,187.59,1146.5046832200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",134.5,4.2740539999999996,200,134.5,574.86026300000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",41,4.2740539999999996,200,41,175.23621399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",396.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",151.63999999999999,2.5755699999999999,200,151.63999999999999,390.55943480000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",221.79,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",398.5,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.64,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.84,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.64,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.74,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.53,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.74,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.64,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.74,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",560.32000000000005,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.53,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.84,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.53,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.74,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.64,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.74,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.53,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.84,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",560.38,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",200.53,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",359.84,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",339.59,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",195.28,4.2740539999999996,200,195.28,834.63726512000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",168,4.2740539999999996,200,168,718.04107199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",77.05,4.2740539999999996,200,77.05,329.31586069999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",309.23,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",369.55,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",153.34,2.5755699999999999,200,153.34,394.93790380000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",263.14999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",166,2.5755699999999999,200,166,427.54462000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",241.38,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",244.87,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",149.41,2.5755699999999999,200,149.41,384.81591370000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",226.58,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",190.41,2.5755699999999999,200,190.41,490.4142837]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140,2.5755699999999999,200,140,360.57979999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",99.1,2.5755699999999999,200,99.1,255.23898700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.099999999999994,2.5755699999999999,200,72.099999999999994,185.69859700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110.24,2.5755699999999999,200,110.24,283.93083680000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92,2.5755699999999999,200,92,236.95244]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.5,2.5755699999999999,200,78.5,202.18224499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.12,2.5755699999999999,200,77.12,198.62795840000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",151.19999999999999,2.5755699999999999,200,151.19999999999999,389.42618399999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",162.79,2.5755699999999999,200,162.79,419.27704030000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158,2.5755699999999999,200,158,406.94006000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",278.14999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",96,4.2740539999999996,200,96,410.30918400000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",106.33,4.2740539999999996,200,106.33,454.46016182]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",80.319999999999993,4.2740539999999996,200,80.319999999999993,343.29201727999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",426,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",136,4.2740539999999996,200,136,581.271344]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",128.07,4.2740539999999996,200,128.07,547.37809577999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",109.76,4.2740539999999996,200,109.76,469.12016704000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",186,4.2740539999999996,200,186,794.97404400000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.92,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",177.14,4.2740539999999996,200,177.14,757.10592555999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",529.41999999999996,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",167.33,2.5755699999999999,200,167.33,430.97012810000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",149.31,4.2740539999999996,200,149.31,638.15900274000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",239.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",131,4.2740539999999996,200,131,559.90107399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",193,4.2740539999999996,200,193,824.89242200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",102.75,4.2740539999999996,200,102.75,439.15904849999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",111.94,4.2740539999999996,200,111.94,478.43760476]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",114.6,4.2740539999999996,200,114.6,489.80658840000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",81,4.2740539999999996,200,81,346.198374]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",31.67,4.2740539999999996,200,31.67,135.35929017999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",171.2,4.2740539999999996,200,171.2,731.71804480000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",151.81,2.5755699999999999,200,151.81,390.99728169999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",105.84,2.5755699999999999,200,105.84,272.59832879999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.28,2.5755699999999999,200,103.28,266.00486960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159,2.5755699999999999,200,159,409.51562999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",203.58,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",348.5,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",147,4.2740539999999996,200,147,628.28593799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",232.38,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",235.44,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",114,4.2740539999999996,200,114,487.24215600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120,4.2740539999999996,200,120,512.88648000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120,4.2740539999999996,200,120,512.88648000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",57.77,6.111758,300,57.77,353.07625966000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",229.43,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",174.26,4.2740539999999996,200,174.26,744.79665004000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",424.02,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",273,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",300.99,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",178,4.2740539999999996,200,178,760.781612]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",215,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",283.82,6.111758,300,283.82,1734.6391555600001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Prestação de Serviço","Não Residencial",79.180000000000007,6.111758,300,79.180000000000007,483.92899843999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",292,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",222,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",298.73,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",101.5,4.2740539999999996,200,101.5,433.81648100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",115,4.2740539999999996,200,115,491.51621]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",146,4.2740539999999996,200,146,624.01188400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",220.48,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",122.57,4.2740539999999996,200,122.57,523.87079877999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",147,6.111758,300,147,898.42842599999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",232,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",230.25,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",219,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",264.31,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",157.5,4.2740539999999996,200,157.5,673.16350499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",86,4.2740539999999996,200,86,367.56864400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",151.35,4.2740539999999996,200,151.35,646.87807290000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",150.5,4.2740539999999996,200,150.5,643.24512700000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",67.08,4.2740539999999996,200,67.08,286.70354232]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",273.29000000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",130,4.2740539999999996,200,130,555.62702000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Outros","Residencial",186,4.2740539999999996,200,186,794.97404400000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",183.46,4.2740539999999996,200,183.46,784.11794683999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",112.6,4.2740539999999996,200,112.6,481.2584804]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",285.39,6.111758,300,285.39,1744.2346156200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",88,4.2740539999999996,200,88,376.11675200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",214.14,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.84,4.2740539999999996,200,80.84,345.51452535999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.84,4.2740539999999996,200,80.84,345.51452535999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.84,4.2740539999999996,200,80.84,345.51452535999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.84,4.2740539999999996,200,80.84,345.51452535999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.84,4.2740539999999996,200,80.84,345.51452535999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",277.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",166,4.2740539999999996,200,166,709.49296400000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",160.38,4.2740539999999996,200,160.38,685.47278052000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",104.5,4.2740539999999996,200,104.5,446.638643]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",120.2,4.2740539999999996,200,120.2,513.7412908]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Outros","Residencial",110,4.2740539999999996,200,110,470.14594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",187.38,4.2740539999999996,200,187.38,800.87223852]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",334.52,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.72,4.2740539999999996,200,127.72,545.88217687999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.72,4.2740539999999996,200,127.72,545.88217687999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.72,4.2740539999999996,200,127.72,545.88217687999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.72,4.2740539999999996,200,127.72,545.88217687999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.27000000000001,4.2740539999999996,200,150.27000000000001,642.26209458000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.27000000000001,4.2740539999999996,200,150.27000000000001,642.26209458000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.27000000000001,4.2740539999999996,200,150.27000000000001,642.26209458000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",58.53,4.2740539999999996,200,58.53,250.16038062000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",77.62,4.2740539999999996,200,77.62,331.75207147999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",344,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",122.5,4.2740539999999996,200,122.5,523.57161499999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",213.3,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",157,6.111758,300,157,959.54600600000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",160,4.2740539999999996,200,160,683.84864000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",299,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",72.55,6.111758,300,72.55,443.4080429]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",418.17349999999999,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",182.96,4.2740539999999996,200,182.96,781.98091983999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",254.47,6.111758,300,254.47,1555.2590582600001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",166.11,4.2740539999999996,200,166.11,709.96310993999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",113.6,4.2740539999999996,200,113.6,485.53253439999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",434,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.76,4.2740539999999996,200,161.76,691.37097503999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",220,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",142,4.2740539999999996,200,142,606.91566799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",94,4.2740539999999996,200,94,401.761076]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",166.72790000000001,6.111758,300,166.72790000000001,1019.0005766482]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",340,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",70.319999999999993,6.111758,300,70.319999999999993,429.77882255999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",432,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",218.21,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",90.59,4.2740539999999996,200,90.59,387.18655186000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.29,6.111758,300,52.29,319.58382582000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",195.56,4.2740539999999996,200,195.56,835.83400024000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",170,4.2740539999999996,200,170,726.58918000000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",154,4.2740539999999996,200,154,658.20431599999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",72,6.111758,300,72,440.04657600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",108,4.2740539999999996,200,108,461.59783199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",76,4.2740539999999996,200,76,324.828104]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",434,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Religioso","Não Residencial",116,6.111758,300,116,708.96392800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Prestação de Serviço","Não Residencial",140,6.111758,300,140,855.64612]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",227.73,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",306.26,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",119.4,4.2740539999999996,200,119.4,510.32204760000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",102,4.2740539999999996,200,102,435.953508]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",80.3,4.2740539999999996,200,80.3,343.20653620000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",210,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",159,4.2740539999999996,200,159,679.57458599999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",317.39999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",348,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",148.13999999999999,4.2740539999999996,200,148.13999999999999,633.15835956000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",128,4.2740539999999996,200,128,547.07891199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",110.36,4.2740539999999996,200,110.36,471.68459944]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",102.7,4.2740539999999996,200,102.7,438.94534579999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",154,4.2740539999999996,200,154,658.20431599999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",159.13,4.2740539999999996,200,159.13,680.13021302000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",114,4.2740539999999996,200,114,487.24215600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",66,4.2740539999999996,200,66,282.08756399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",63,4.2740539999999996,200,63,269.26540199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",65,4.2740539999999996,200,65,277.81351000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",466.77,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",634,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",143.47999999999999,4.2740539999999996,200,143.47999999999999,613.24126792000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",335.5,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",285,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",122,4.2740539999999996,200,122,521.43458799999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",368,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Residencial","Residencial",201,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",142.13,4.2740539999999996,200,142.13,607.47129501999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",112.87,4.2740539999999996,200,112.87,482.41247498000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",70,4.2740539999999996,200,70,299.18378000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",229.27,6.111758,300,229.27,1401.2427566599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",442.58,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",82,6.111758,300,82,501.16415599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",236.35,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",98.93,6.111758,300,98.93,604.63621894000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.46,4.2740539999999996,200,111.46,476.38605883999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.46,4.2740539999999996,200,111.46,476.38605883999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.29,4.2740539999999996,200,109.29,467.11136166]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",348,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",152.61000000000001,4.2740539999999996,200,152.61000000000001,652.26338094000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",71.3,4.2740539999999996,200,71.3,304.74005019999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",354,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",178.29,4.2740539999999996,200,178.29,762.02108766000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",110,6.111758,300,110,672.29337999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.8,4.2740539999999996,200,111.8,477.83923720000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.8,4.2740539999999996,200,111.8,477.83923720000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.8,4.2740539999999996,200,111.8,477.83923720000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",181.25,4.2740539999999996,200,181.25,774.67228750000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",98.8,4.2740539999999996,200,98.8,422.27653520000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",169.07,4.2740539999999996,200,169.07,722.61430977999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",185.38,4.2740539999999996,200,185.38,792.32413052000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",74,4.2740539999999996,200,74,316.27999599999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",277,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",211,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",36.96,6.111758,300,36.96,225.89057568000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",80,4.2740539999999996,200,80,341.92432000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",95,4.2740539999999996,200,95,406.03512999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",203,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",188.64,4.2740539999999996,200,188.64,806.25754656000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",111.81,4.2740539999999996,200,111.81,477.88197774000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",208.42,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",343,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",182.74,4.2740539999999996,200,182.74,781.04062796000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",140.58000000000001,4.2740539999999996,200,140.58000000000001,600.84651131999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",336,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",225.8,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",322.14999999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",126.73,4.2740539999999996,200,126.73,541.65086341999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",157.38999999999999,4.2740539999999996,200,157.38999999999999,672.69335906000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",89.59,4.2740539999999996,200,89.59,382.91249785999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",296.99,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",85.24,4.2740539999999996,200,85.24,364.32036296000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",140.26,4.2740539999999996,200,140.26,599.47881403999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",45.39,4.2740539999999996,200,45.39,193.99931106]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",65.27,4.2740539999999996,200,65.27,278.96750458000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",132.12,4.2740539999999996,200,132.12,564.68801447999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",198.46,4.2740539999999996,200,198.46,848.22875683999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",134.19999999999999,4.2740539999999996,200,134.19999999999999,573.57804680000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",126,4.2740539999999996,200,126,538.53080399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",327,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",102.86,4.2740539999999996,200,102.86,439.62919443999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",246.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",276.83,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",179.69,4.2740539999999996,200,179.69,768.00476326]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",179.62,4.2740539999999996,200,179.62,767.70557947999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",120,4.2740539999999996,200,120,512.88648000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",221.26,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",239.99,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",133,4.2740539999999996,200,133,568.44918199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",97.67,4.2740539999999996,200,97.67,417.44685418]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",203.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",136,6.111758,300,136,831.19908799999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",198.03,4.2740539999999996,200,198.03,846.39091361999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",202.03,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",92.48,4.2740539999999996,200,92.48,395.26451392000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",300.32,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",185.05,4.2740539999999996,200,185.05,790.91369269999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",140.04,4.2740539999999996,200,140.04,598.53852215999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",179.17,4.2740539999999996,200,179.17,765.78225517999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",342.8,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",189.55,4.2740539999999996,200,189.55,810.14693569999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",64.37,4.2740539999999996,200,64.37,275.12085597999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",97.13,4.2740539999999996,200,97.13,415.13886502000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",533.78,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",265.63,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",42.77,4.2740539999999996,200,42.77,182.80128958]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",114.05,4.2740539999999996,200,114.05,487.45585870000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",270.55,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",134,4.2740539999999996,200,134,572.72323600000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",128.46,4.2740539999999996,200,128.46,549.04497684]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",130.08000000000001,4.2740539999999996,200,130.08000000000001,555.96894431999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",106.65,4.2740539999999996,200,106.65,455.82785910000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",159.32,4.2740539999999996,200,159.32,680.94228327999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",144.02000000000001,4.2740539999999996,200,144.02000000000001,615.54925707999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",185.59,4.2740539999999996,200,185.59,793.22168185999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",199.45,4.2740539999999996,200,199.45,852.46007029999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",122,4.2740539999999996,200,122,521.43458799999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",72.099999999999994,4.2740539999999996,200,72.099999999999994,308.15929340000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",72.099999999999994,4.2740539999999996,200,72.099999999999994,308.15929340000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",14.7,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",95.9,6.111758,300,95.9,586.11759219999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",85.05,4.2740539999999996,200,85.05,363.50829270000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",174.8,4.2740539999999996,200,174.8,747.10463919999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",70.150000000000006,4.2740539999999996,200,70.150000000000006,299.82488810000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",165,4.2740539999999996,200,165,705.21891000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",124.51,4.2740539999999996,200,124.51,532.16246353999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",162,4.2740539999999996,200,162,692.396748]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",152.37,4.2740539999999996,200,152.37,651.23760798000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.41,4.2740539999999996,200,125.41,536.00911213999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",132.4,4.2740539999999996,200,132.4,565.88474959999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",132.4,4.2740539999999996,200,132.4,565.88474959999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",100.3,4.2740539999999996,200,100.3,428.68761619999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",73,4.2740539999999996,200,73,312.005942]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",73,4.2740539999999996,200,73,312.005942]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",68.16,4.2740539999999996,200,68.16,291.31952064000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",203.3,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",56.29,4.2740539999999996,200,56.29,240.58649965999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",199.5,4.2740539999999996,200,199.5,852.67377299999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",89.5,4.2740539999999996,200,89.5,382.52783299999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",288.66000000000003,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",206.7,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",232.17,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",72.319999999999993,6.111758,300,72.319999999999993,442.00233856]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",147,4.2740539999999996,200,147,628.28593799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",177.76,4.2740539999999996,200,177.76,759.75583903999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",177.76,4.2740539999999996,200,177.76,759.75583903999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",177.76,4.2740539999999996,200,177.76,759.75583903999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",177.76,4.2740539999999996,200,177.76,759.75583903999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",177.76,4.2740539999999996,200,177.76,759.75583903999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",177.76,4.2740539999999996,200,177.76,759.75583903999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",189.56,4.2740539999999996,200,189.56,810.18967624000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",554.71,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",357.33,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",740.03,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",160.44,4.2740539999999996,200,160.44,685.72922375999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",245.6,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",165.02,4.2740539999999996,200,165.02,705.30439107999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",237.36,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.1,4.2740539999999996,200,120.1,513.3138854]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.1,4.2740539999999996,200,120.1,513.3138854]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.11,4.2740539999999996,200,116.11,496.26040993999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.1,4.2740539999999996,200,120.1,513.3138854]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",116.11,4.2740539999999996,200,116.11,496.26040993999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.1,4.2740539999999996,200,120.1,513.3138854]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",115.48,4.2740539999999996,200,115.48,493.56775592000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",108.64,4.2740539999999996,200,108.64,464.33322656000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",217.33,6.111758,300,217.33,1328.2683661399999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",326.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",192.53,4.2740539999999996,200,192.53,822.88361662]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",123.28,4.2740539999999996,200,123.28,526.90537712000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",169.08,4.2740539999999996,200,169.08,722.65705032000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",148,4.2740539999999996,200,148,632.55999199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.99,4.2740539999999996,200,143.99,615.42103545999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.99,4.2740539999999996,200,143.99,615.42103545999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.99,4.2740539999999996,200,143.99,615.42103545999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",143.99,4.2740539999999996,200,143.99,615.42103545999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.28,4.2740539999999996,200,127.28,544.00159312000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",81.62,4.2740539999999996,200,81.62,348.84828748000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.72999999999999,4.2740539999999996,200,158.72999999999999,678.42059142000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.4024,4.2740539999999996,200,122.4024,523.15446732960004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",69.95,4.2740539999999996,200,69.95,298.97007730000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.02,4.2740539999999996,200,97.02,414.66871908000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.37,4.2740539999999996,200,122.37,523.01598797999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",144.12,4.2740539999999996,200,144.12,615.97666247999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.37,4.2740539999999996,200,122.37,523.01598797999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",144.12,4.2740539999999996,200,144.12,615.97666247999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.47,4.2740539999999996,200,122.47,523.44339337999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",144.12,4.2740539999999996,200,144.12,615.97666247999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.37,4.2740539999999996,200,122.37,523.01598797999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",144.12,4.2740539999999996,200,144.12,615.97666247999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",106.22,4.2740539999999996,200,106.22,453.99001587999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",106.91160000000001,6.111758,300,106.91160000000001,653.4178265928]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",428.41,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.4316,4.2740539999999996,200,101.4316,433.52413570639999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",225.42,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",184.5,4.2740539999999996,200,184.5,788.56296299999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",130,4.2740539999999996,200,130,555.62702000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",130,4.2740539999999996,200,130,555.62702000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",284.2,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",246.34,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",366.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",366.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",366.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",366.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",366.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.54,4.2740539999999996,200,127.54,545.11284716]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",133.6,4.2740539999999996,200,133.6,571.01361440000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",250.3,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",523.20000000000005,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.33,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.33,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",247.95,6.111758,300,247.95,1515.4103961000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",153,4.2740539999999996,200,153,653.93026199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",391.06,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",184.74,4.2740539999999996,200,184.74,789.58873596000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",361.23,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",250.43,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",212.6,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",215.11,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",176.97,4.2740539999999996,200,176.97,756.37933638000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",380,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",156,6.111758,300,156,953.43424800000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",150.21,4.2740539999999996,200,150.21,642.00565133999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",124.42,6.111758,300,124.42,760.42493035999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",278.10000000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",327,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",742,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",119.23,4.2740539999999996,200,119.23,509.59545842]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",317,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122,2.5755699999999999,200,122,314.21953999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",207.08,3.9677699999999998,300,207.08,821.6458116]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",314.35000000000002,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",172.37,2.5755699999999999,200,172.37,443.9510009]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158.16,2.5755699999999999,200,158.16,407.35215119999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.62,2.5755699999999999,200,118.62,305.51411339999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.08,2.5755699999999999,200,182.08,468.95978559999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158.9,2.5755699999999999,200,158.9,409.25807300000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.150000000000006,2.5755699999999999,200,72.150000000000006,185.82737549999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.9,2.5755699999999999,200,52.9,136.24765300000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",277.95,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110,2.5755699999999999,200,110,283.31270000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",132.5,2.5755699999999999,200,132.5,341.26302500000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.89,2.5755699999999999,200,126.89,326.81407730000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",171.18,3.9677699999999998,300,171.18,679.20286859999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46,2.5755699999999999,200,46,118.47622]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50,2.5755699999999999,200,50,128.77850000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",73,3.9677699999999998,300,73,289.64720999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74,2.5755699999999999,200,74,190.59218000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92,2.5755699999999999,200,92,236.95244]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61,2.5755699999999999,200,61,157.10977]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52,2.5755699999999999,200,52,133.92964000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",40,2.5755699999999999,200,40,103.0228]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",29,2.5755699999999999,200,29,74.69153]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51.2,2.5755699999999999,200,51.2,131.86918399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37,2.5755699999999999,200,37,95.296090000000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75,2.5755699999999999,200,75,193.16775000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71,2.5755699999999999,200,71,182.86546999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",150,2.5755699999999999,200,150,386.33550000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",70.42,3.9677699999999998,300,70.42,279.41036339999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58,2.5755699999999999,200,58,149.38306]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36,2.5755699999999999,200,36,92.720519999999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42,2.5755699999999999,200,42,108.17394]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42,2.5755699999999999,200,42,108.17394]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",198,3.9677699999999998,300,198,785.61846000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",131.25,3.9677699999999998,300,131.25,520.76981249999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",131.25,2.5755699999999999,200,131.25,338.04356250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",131.25,2.5755699999999999,200,131.25,338.04356250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",131.25,2.5755699999999999,200,131.25,338.04356250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",131.25,2.5755699999999999,200,131.25,338.04356250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",458.32,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",147.57,2.5755699999999999,200,147.57,380.07686489999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",190.95,3.9677699999999998,300,190.95,757.64568150000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",170.41,3.9677699999999998,300,170.41,676.14768570000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",99.68,2.5755699999999999,200,99.68,256.73281759999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84,2.5755699999999999,200,84,216.34788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",195,3.9677699999999998,300,195,773.71514999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",47,2.5755699999999999,200,47,121.05179]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",124,3.9677699999999998,300,124,492.00348000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.57,2.5755699999999999,200,95.57,246.1472249]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",117,2.5755699999999999,200,117,301.34169000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45.6,2.5755699999999999,200,45.6,117.445992]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84.93,2.5755699999999999,200,84.93,218.74316010000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54,2.5755699999999999,200,54,139.08078]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.78,2.5755699999999999,200,76.78,197.75226459999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",139.93,2.5755699999999999,200,139.93,360.39951009999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",216.51,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",180,2.5755699999999999,200,180,463.6026]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.81,2.5755699999999999,200,126.81,326.60803170000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",196.32,2.5755699999999999,200,196.32,505.63590240000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110.56,2.5755699999999999,200,110.56,284.75501919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",142.37,2.5755699999999999,200,142.37,366.68390090000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77,2.5755699999999999,200,77,198.31889000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.92,2.5755699999999999,200,103.92,267.65323439999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",188.16,2.5755699999999999,200,188.16,484.61925120000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",201.78,3.9677699999999998,300,201.78,800.61663060000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.2,2.5755699999999999,200,106.2,273.52553399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",211,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.16,2.5755699999999999,200,79.16,203.8821212]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",280,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",275,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",143.97999999999999,2.5755699999999999,200,143.97999999999999,370.83056859999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.7,2.5755699999999999,200,92.7,238.75533899999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",211.89,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",198.58,2.5755699999999999,200,198.58,511.4566906]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86,2.5755699999999999,200,86,221.49902]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",223,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.77,2.5755699999999999,200,126.77,326.50500890000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",224.52,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",155.37,2.5755699999999999,200,155.37,400.16631089999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",161.25,2.5755699999999999,200,161.25,415.31066249999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145,2.5755699999999999,200,145,373.45765]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.62,2.5755699999999999,200,182.62,470.35059339999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",190.01,2.5755699999999999,200,190.01,489.38405569999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",279.95999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.2,2.5755699999999999,200,112.2,288.97895399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",40.29,2.5755699999999999,200,40.29,103.7697153]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111.71,2.5755699999999999,200,111.71,287.71692469999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",252.9,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",94,2.5755699999999999,200,94,242.10357999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84,2.5755699999999999,200,84,216.34788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",130,2.5755699999999999,200,130,334.82409999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97,2.5755699999999999,200,97,249.83028999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",333.7,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",142.91999999999999,2.5755699999999999,200,142.91999999999999,368.10046440000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",221.76,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.34,2.5755699999999999,200,52.34,134.8053338]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",308,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",310.20999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",236.95,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",135.97,2.5755699999999999,200,135.97,350.20025290000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",175.2,2.5755699999999999,200,175.2,451.23986400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",262.39999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140,2.5755699999999999,200,140,360.57979999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",142.32,2.5755699999999999,200,142.32,366.55512240000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Serviço Público","Não Residencial",185.56,3.9677699999999998,300,185.56,736.25940119999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.12,2.5755699999999999,200,103.12,265.59277839999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.76,2.5755699999999999,200,118.76,305.87469320000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",170,2.5755699999999999,200,170,437.84690000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",110.25,3.9677699999999998,300,110.25,437.4466425]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.49,2.5755699999999999,200,182.49,470.01576929999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",68.88,3.9677699999999998,300,68.88,273.29999759999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",214.51,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",143.68,2.5755699999999999,200,143.68,370.05789759999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",296.91000000000003,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.7,3.9677699999999998,300,69.7,276.55356899999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",205.68,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93,2.5755699999999999,200,93,239.52800999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",63,3.9677699999999998,300,63,249.96951000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",125.83,2.5755699999999999,200,125.83,324.08397309999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",194.32,3.9677699999999998,300,194.32,771.01706639999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",135,3.9677699999999998,300,135,535.64895000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115,2.5755699999999999,200,115,296.19054999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",193.24,2.5755699999999999,200,193.24,497.70314680000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",161.47,2.5755699999999999,200,161.47,415.8772879]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",234.61,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",123,2.5755699999999999,200,123,316.79511000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111,2.5755699999999999,200,111,285.88826999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124,2.5755699999999999,200,124,319.37067999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",152,2.5755699999999999,200,152,391.48664000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",117.68,2.5755699999999999,200,117.68,303.09307760000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",53.94,2.5755699999999999,200,53.94,138.9262458]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",33,2.5755699999999999,200,33,84.993809999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76,2.5755699999999999,200,76,195.74332000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.41,2.5755699999999999,200,97.41,250.8862737]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.72,2.5755699999999999,200,113.72,292.89382039999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",183,2.5755699999999999,200,183,471.32931000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.680000000000007,2.5755699999999999,200,81.680000000000007,210.37255759999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87.72,2.5755699999999999,200,87.72,225.92900040000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.8,2.5755699999999999,200,65.8,169.47250600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",184.83,2.5755699999999999,200,184.83,476.04260310000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",94.36,2.5755699999999999,200,94.36,243.0307852]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.6,2.5755699999999999,200,61.6,158.655112]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",168.78,2.5755699999999999,200,168.78,434.70470460000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",151.82,2.5755699999999999,200,151.82,391.02303740000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85.61,2.5755699999999999,200,85.61,220.4945477]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.5,2.5755699999999999,200,67.5,173.85097500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",203.16,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",176.28,2.5755699999999999,200,176.28,454.02147960000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",192.46,2.5755699999999999,200,192.46,495.69420220000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",40.5,2.5755699999999999,200,40.5,104.310585]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63.66,2.5755699999999999,200,63.66,163.9607862]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.21,2.5755699999999999,200,56.21,144.7727897]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.02,2.5755699999999999,200,78.02,200.94597139999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",28.8,2.5755699999999999,200,28.8,74.176416000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58.5,2.5755699999999999,200,58.5,150.67084500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",73.959999999999994,2.5755699999999999,200,73.959999999999994,190.48915719999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",147.51,2.5755699999999999,200,147.51,379.92233069999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",180.37,2.5755699999999999,200,180.37,464.55556089999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50.7,2.5755699999999999,200,50.7,130.581399]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.760000000000005,2.5755699999999999,200,77.760000000000005,200.27632320000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115.1,2.5755699999999999,200,115.1,296.44810699999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.75,2.5755699999999999,200,104.75,269.79095749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128,2.5755699999999999,200,128,329.67295999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109.44,2.5755699999999999,200,109.44,281.87038080000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",413.27,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",306,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",201.12,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",100.3,4.2740539999999996,200,100.3,428.68761619999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84,2.5755699999999999,200,84,216.34788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.25,2.5755699999999999,200,97.25,250.47418250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",198.05,2.5755699999999999,200,198.05,510.09163849999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",84,2.5755699999999999,200,84,216.34788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",217,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",233.45,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.67,2.5755699999999999,200,88.67,228.3757919]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.75,2.5755699999999999,200,100.75,259.48867749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",260.08,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",344.67,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.98,2.5755699999999999,200,69.98,180.23838860000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",225.16,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",173.08,2.5755699999999999,200,173.08,445.77965560000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",236,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87,2.5755699999999999,200,87,224.07459]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",164.7,2.5755699999999999,200,164.7,424.19637899999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54.19,2.5755699999999999,200,54.19,139.5701383]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",99.83,2.5755699999999999,200,99.83,257.11915310000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",117.37,2.5755699999999999,200,117.37,302.29465090000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.27,2.5755699999999999,200,68.27,175.83416389999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.05,2.5755699999999999,200,76.05,195.87209849999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87,2.5755699999999999,200,87,224.07459]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.1,2.5755699999999999,200,82.1,211.454297]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",119,2.5755699999999999,200,119,306.49283000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",108.22,2.5755699999999999,200,108.22,278.72818539999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.93,2.5755699999999999,200,82.93,213.59202010000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156.25,2.5755699999999999,200,156.25,402.43281250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",176.35,2.5755699999999999,200,176.35,454.20176950000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",132.02000000000001,2.5755699999999999,200,132.02000000000001,340.02675140000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",127.84,2.5755699999999999,200,127.84,329.26086880000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109.53,2.5755699999999999,200,109.53,282.10218209999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116,2.5755699999999999,200,116,298.76612]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",232.09,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",198.14,2.5755699999999999,200,198.14,510.32343980000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.64,2.5755699999999999,200,76.64,197.39168480000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",132,2.5755699999999999,200,132,339.97523999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",64.77,2.5755699999999999,200,64.77,166.81966890000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64.66,2.5755699999999999,200,64.66,166.5363562]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85.5,2.5755699999999999,200,85.5,220.21123499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68,2.5755699999999999,200,68,175.13875999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",272.27999999999997,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.02,2.5755699999999999,200,66.02,170.0391314]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",193.6,2.5755699999999999,200,193.6,498.63035200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",121.42,2.5755699999999999,200,121.42,312.72570940000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",108,2.5755699999999999,200,108,278.16156000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55,2.5755699999999999,200,55,141.65635]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",166,2.5755699999999999,200,166,427.54462000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",139.68,2.5755699999999999,200,139.68,359.75561759999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86,2.5755699999999999,200,86,221.49902]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46.92,2.5755699999999999,200,46.92,120.8457444]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.5,2.5755699999999999,200,67.5,173.85097500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",182.94,3.9677699999999998,300,182.94,725.86384380000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",27.6,2.5755699999999999,200,27.6,71.085731999999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",258,3.9677699999999998,300,258,1023.68466]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",28,3.9677699999999998,300,28,111.09756]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Templo","Comercial","Não Residencial",230,3.9677699999999998,300,230,912.58709999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",478.9,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97,2.5755699999999999,200,97,249.83028999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",480,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",203,3.9677699999999998,300,203,805.45731000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81,2.5755699999999999,200,81,208.62117000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.45,2.5755699999999999,200,93.45,240.6870165]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",329.64,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",129.05000000000001,3.9677699999999998,300,129.05000000000001,512.04071850000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",274.60000000000002,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",216.99,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115,2.5755699999999999,200,115,296.19054999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",57.42,2.5755699999999999,200,57.42,147.8892294]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",91.91,3.9677699999999998,300,91.91,364.67774070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",123.34,2.5755699999999999,200,123.34,317.67080379999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.4,2.5755699999999999,200,103.4,266.31393800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",200.7,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",324.08999999999997,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12.87,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",342.73,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80.599999999999994,2.5755699999999999,200,80.599999999999994,207.59094200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",125,2.5755699999999999,200,125,321.94625000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51.18,2.5755699999999999,200,51.18,131.81767260000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",154.83000000000001,2.5755699999999999,200,154.83000000000001,398.77550309999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",201.5,3.9677699999999998,300,201.5,799.50565500000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78,2.5755699999999999,200,78,200.89446000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.86,2.5755699999999999,200,97.86,252.04528020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",118,3.9677699999999998,300,118,468.19686000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",196.11,2.5755699999999999,200,196.11,505.09503269999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",196.11,2.5755699999999999,200,196.11,505.09503269999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",196.11,2.5755699999999999,200,196.11,505.09503269999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",121.94,2.5755699999999999,200,121.94,314.06500579999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.28,2.5755699999999999,200,124.28,320.09183960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",24,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",108,2.5755699999999999,200,108,278.16156000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",306.62,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.41,2.5755699999999999,200,71.41,183.9214537]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",124.89,2.5755699999999999,200,124.89,321.66293730000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",131.13999999999999,2.5755699999999999,200,131.13999999999999,337.7602498]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45,2.5755699999999999,200,45,115.90065]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75.95,2.5755699999999999,200,75.95,195.6145415]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46,2.5755699999999999,200,46,118.47622]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54.82,2.5755699999999999,200,54.82,141.1927474]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107.51,2.5755699999999999,200,107.51,276.89953070000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83,2.5755699999999999,200,83,213.77231]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79,2.5755699999999999,200,79,203.47003000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",114.81,2.5755699999999999,200,114.81,295.70119169999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128,2.5755699999999999,200,128,329.67295999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",165.4,2.5755699999999999,200,165.4,425.999278]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",263.24,3.9677699999999998,300,263.24,1044.4757748]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89,2.5755699999999999,200,89,229.22573]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",187,2.5755699999999999,200,187,481.63159000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.989999999999995,2.5755699999999999,200,69.989999999999995,180.2641443]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.58,2.5755699999999999,200,78.58,202.3882906]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36.799999999999997,2.5755699999999999,200,36.799999999999997,94.780975999999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",28.33,2.5755699999999999,200,28.33,72.965898100000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46.25,2.5755699999999999,200,46.25,119.1201125]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",18.059999999999999,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158.30000000000001,2.5755699999999999,200,158.30000000000001,407.71273100000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",99,2.5755699999999999,200,99,254.98142999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71,2.5755699999999999,200,71,182.86546999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",889.5,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97,2.5755699999999999,200,97,249.83028999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",304,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.400000000000006,2.5755699999999999,200,71.400000000000006,183.89569800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",242,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66,2.5755699999999999,200,66,169.98761999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60.86,2.5755699999999999,200,60.86,156.74919019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69,2.5755699999999999,200,69,177.71432999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156.66999999999999,2.5755699999999999,200,156.66999999999999,403.51455190000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87.97,2.5755699999999999,200,87.97,226.5728929]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83.86,2.5755699999999999,200,83.86,215.98730019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.9,2.5755699999999999,200,159.9,411.833643]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131,2.5755699999999999,200,131,337.39967000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",39,2.5755699999999999,200,39,100.44723]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51,2.5755699999999999,200,51,131.35407000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76,2.5755699999999999,200,76,195.74332000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",119,2.5755699999999999,200,119,306.49283000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",96.99,2.5755699999999999,200,96.99,249.8045343]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64.61,2.5755699999999999,200,64.61,166.40757769999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122.53,2.5755699999999999,200,122.53,315.58459210000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.51,2.5755699999999999,200,141.51,364.46891069999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.5,2.5755699999999999,200,126.5,325.80960499999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",47.48,2.5755699999999999,200,47.48,122.2880636]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",176.62,2.5755699999999999,200,176.62,454.89717339999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.11000000000001,2.5755699999999999,200,144.11000000000001,371.16539269999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",52,2.5755699999999999,200,52,133.92964000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66,2.5755699999999999,200,66,169.98761999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.79,2.5755699999999999,200,97.79,251.86499029999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.5,2.5755699999999999,200,103.5,266.57149500000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",345.66,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.41,2.5755699999999999,200,159.41,410.5716137]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89.09,2.5755699999999999,200,89.09,229.4575313]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",127.05,2.5755699999999999,200,127.05,327.22616849999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",91.93,2.5755699999999999,200,91.93,236.7721501]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116.92,2.5755699999999999,200,116.92,301.13564439999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45.5,2.5755699999999999,200,45.5,117.188435]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",130.28,2.5755699999999999,200,130.28,335.54525960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",206.88,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.6,2.5755699999999999,200,112.6,290.00918200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.75,2.5755699999999999,200,97.75,251.7619675]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.7,2.5755699999999999,200,67.7,174.36608899999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.8,2.5755699999999999,200,113.8,293.09986600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",306.36,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",134.85,2.5755699999999999,200,134.85,347.31561449999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.86,2.5755699999999999,200,69.86,179.92932020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",183.34,2.5755699999999999,200,183.34,472.20500379999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.86,2.5755699999999999,200,92.86,239.16743020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131.57,2.5755699999999999,200,131.57,338.86774489999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",164.09,2.5755699999999999,200,164.09,422.62528129999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67,2.5755699999999999,200,67,172.56318999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.13,2.5755699999999999,200,98.13,252.74068410000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83.28,2.5755699999999999,200,83.28,214.4934696]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",139.77000000000001,2.5755699999999999,200,139.77000000000001,359.98741890000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.33,2.5755699999999999,200,72.33,186.29097809999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.13,2.5755699999999999,200,88.13,226.98498409999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",170.31,2.5755699999999999,200,170.31,438.6453267]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90.03,2.5755699999999999,200,90.03,231.8785671]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.53,2.5755699999999999,200,104.53,269.22433210000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",59.22,2.5755699999999999,200,59.22,152.52525539999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",251.89,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",43.54,2.5755699999999999,200,43.54,112.14031780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",632.08000000000004,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",101.36,2.5755699999999999,200,101.36,261.05977519999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80.14,2.5755699999999999,200,80.14,206.40617979999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.22,2.5755699999999999,200,182.22,469.32036540000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",160.82,2.5755699999999999,200,160.82,414.20316739999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.61,2.5755699999999999,200,56.61,145.8030177]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.16,2.5755699999999999,200,144.16,371.29417119999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.07,2.5755699999999999,200,92.07,237.13272989999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",241.87,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",164.04,2.5755699999999999,200,164.04,422.49650279999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58,2.5755699999999999,200,58,149.38306]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",73.150000000000006,2.5755699999999999,200,73.150000000000006,188.40294549999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",57.61,2.5755699999999999,200,57.61,148.3785877]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",194.66,2.5755699999999999,200,194.66,501.36045619999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",80.319999999999993,2.5755699999999999,200,80.319999999999993,206.86978239999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140,2.5755699999999999,200,140,360.57979999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.28,2.5755699999999999,200,103.28,266.00486960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116.98,2.5755699999999999,200,116.98,301.29017859999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",129.57,2.5755699999999999,200,129.57,333.71660489999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116.8,2.5755699999999999,200,116.8,300.82657599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",135.21,2.5755699999999999,200,135.21,348.24281969999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",220.05,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.5,2.5755699999999999,200,67.5,173.85097500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156,2.5755699999999999,200,156,401.78892000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82,2.5755699999999999,200,82,211.19674000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.93,2.5755699999999999,200,141.93,365.55065009999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",73.06,2.5755699999999999,200,73.06,188.17114419999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.68,2.5755699999999999,200,103.68,267.03509759999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62.2,2.5755699999999999,200,62.2,160.20045400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",72,3.9677699999999998,300,72,285.67944]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",210,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",257.05,3.9677699999999998,300,257.05,1019.9152785]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42.64,2.5755699999999999,200,42.64,109.8223048]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69,2.5755699999999999,200,69,177.71432999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.44,2.5755699999999999,200,81.44,209.75442079999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.73,2.5755699999999999,200,79.73,205.35019610000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",112,3.9677699999999998,300,112,444.39024000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.15,2.5755699999999999,200,95.15,245.06548549999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.8,2.5755699999999999,200,69.8,179.77478600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",106.22,4.2740539999999996,200,106.22,453.99001587999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",132.63,2.5755699999999999,200,132.63,341.59784910000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107.74,2.5755699999999999,200,107.74,277.49191180000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.5,2.5755699999999999,200,79.5,204.75781499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",161.1,2.5755699999999999,200,161.1,414.92432700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",177.58,4.2740539999999996,200,177.58,758.98650931999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",293.02,6.111758,300,293.02,1790.8673291600001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",224.23,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",87.03,4.2740539999999996,200,87.03,371.97091962000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",87.03,4.2740539999999996,200,87.03,371.97091962000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",190.1138,4.2740539999999996,200,190.1138,812.55664734519996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",306.60000000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",80,4.2740539999999996,200,80,341.92432000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",241.75,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",116.3,4.2740539999999996,200,116.3,497.07248019999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",537,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",162,4.2740539999999996,200,162,692.396748]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",271.83,6.111758,300,271.83,1661.3591771399999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",96.48,4.2740539999999996,200,96.48,412.36072991999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",120,4.2740539999999996,200,120,512.88648000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",250.8,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",118,6.111758,300,118,721.18744400000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",153.21,6.111758,300,153.21,936.38244318]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",71.430000000000007,4.2740539999999996,200,71.430000000000007,305.29567722000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",239,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",90.118300000000005,4.2740539999999996,200,90.118300000000005,385.17048058820001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",74.753299999999996,4.2740539999999996,200,74.753299999999996,319.49964087820001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",45,6.111758,300,45,275.02911]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",62.49,6.111758,300,62.49,381.92375742000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",163.51,4.2740539999999996,200,163.51,698.85056954000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",320,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",154,4.2740539999999996,200,154,658.20431599999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.02,4.2740539999999996,200,121.02,517.24601508000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.02,4.2740539999999996,200,121.02,517.24601508000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",468,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",105,4.2740539999999996,200,105,448.77566999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Outros","Residencial",749.17,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Outros","Residencial",2570.09,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.8,2.5755699999999999,200,118.8,305.97771599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",83.24,4.2740539999999996,200,83.24,355.77225496]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",112.02,4.2740539999999996,200,112.02,478.77952907999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",228.99,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",149.47999999999999,4.2740539999999996,200,149.47999999999999,638.88559192000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.95,4.2740539999999996,200,125.95,538.31710129999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.86,2.5755699999999999,200,67.86,174.77818020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",60,4.2740539999999996,200,60,256.44324]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Prestação de Serviço","Não Residencial",5160,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",138.66800000000001,4.2740539999999996,200,138.66800000000001,592.67452007199995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",150,6.111758,300,150,916.76369999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",120.59,6.111758,300,120.59,737.01689722000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",211.87,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",233.03,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",206,6.111758,300,206,1259.022148]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",184.404,4.2740539999999996,200,184.404,788.152653816]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",184.404,4.2740539999999996,200,184.404,788.152653816]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",184.404,4.2740539999999996,200,184.404,788.152653816]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",69.42,4.2740539999999996,200,69.42,296.70482867999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",350.05,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",120.24,6.111758,300,120.24,734.87778191999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",162,4.2740539999999996,200,162,692.396748]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",88,4.2740539999999996,200,88,376.11675200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",178.65,4.2740539999999996,200,178.65,763.55974709999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",71.16,4.2740539999999996,200,71.16,304.14168264]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Residencial","Residencial",31.5,4.2740539999999996,200,31.5,134.632701]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",53.47,4.2740539999999996,200,53.47,228.53366738]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",72.83,4.2740539999999996,200,72.83,311.27935281999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",76.069999999999993,4.2740539999999996,200,76.069999999999993,325.12728778000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",53.47,4.2740539999999996,200,53.47,228.53366738]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",89.25,4.2740539999999996,200,89.25,381.45931949999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",154.4,6.111758,300,154.4,943.65543520000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",83.2,4.2740539999999996,200,83.2,355.60129280000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104,2.5755699999999999,200,104,267.85928000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",224.4,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",268.69,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",200,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",269.86,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.38,4.2740539999999996,200,153.38,655.55440252000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Residencial","Residencial",72.674999999999997,4.2740539999999996,200,72.674999999999997,310.61687445000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",234,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187,4.2740539999999996,200,187,799.24809800000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",143.69999999999999,6.111758,300,143.69999999999999,878.25962460000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",152.4,4.2740539999999996,200,152.4,651.36582959999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",126.2,4.2740539999999996,200,126.2,539.38561479999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",91.08,4.2740539999999996,200,91.08,389.28083831999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",186.21,4.2740539999999996,200,186.21,795.87159534]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",52,4.2740539999999996,200,52,222.25080800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",176,4.2740539999999996,200,176,752.23350400000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",85.93,4.2740539999999996,200,85.93,367.26946021999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",58.09,6.111758,300,58.09,355.03202221999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",55.16,6.111758,300,55.16,337.12457128]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.98,4.2740539999999996,200,124.98,534.17126891999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.98,4.2740539999999996,200,124.98,534.17126891999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",192.12,4.2740539999999996,200,192.12,821.13125448000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",187.96080000000001,6.111758,300,187.96080000000001,1148.7709230864]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",94,4.2740539999999996,200,94,401.761076]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",187.37,4.2740539999999996,200,187.37,800.82949798000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",358.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",358.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.91999999999999,4.2740539999999996,200,140.91999999999999,602.29968968000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",112.23,4.2740539999999996,200,112.23,479.67708041999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103.66,4.2740539999999996,200,103.66,443.04843763999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",89,4.2740539999999996,200,89,380.390806]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",92.68,4.2740539999999996,200,92.68,396.11932472000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",100.46,6.111758,300,100.46,613.98720867999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.49,4.2740539999999996,200,142.49,609.00995446000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",50,6.111758,300,50,305.58789999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",88.4,4.2740539999999996,200,88.4,377.82637360000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",67.069999999999993,4.2740539999999996,200,67.069999999999993,286.66080177999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",153.78,4.2740539999999996,200,153.78,657.26402412000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",59.15,4.2740539999999996,200,59.15,252.81029409999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",330.93,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",105,4.2740539999999996,200,105,448.77566999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",201.27,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",173.07,2.5755699999999999,200,173.07,445.75389990000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",97.46,4.2740539999999996,200,97.46,416.54930284]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158,2.5755699999999999,200,158,406.94006000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.45,2.5755699999999999,200,182.45,469.91274650000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",68.209999999999994,4.2740539999999996,200,68.209999999999994,291.53322334000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",137.44,2.5755699999999999,200,137.44,353.98634079999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",56,4.2740539999999996,200,56,239.347024]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",40.75,6.111758,300,40.75,249.05413849999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52,2.5755699999999999,200,52,133.92964000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87.74,2.5755699999999999,200,87.74,225.98051179999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",171.25,4.2740539999999996,200,171.25,731.93174750000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.12,2.5755699999999999,200,88.12,226.9592284]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",301.83999999999997,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",204.99,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50.4,2.5755699999999999,200,50.4,129.808728]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",134,2.5755699999999999,200,134,345.12637999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.25,2.5755699999999999,200,144.25,371.52597250000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60.3,2.5755699999999999,200,60.3,155.306871]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.18,2.5755699999999999,200,141.18,363.61897260000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",217.94,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131.72,2.5755699999999999,200,131.72,339.25408040000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50.41,2.5755699999999999,200,50.41,129.83448369999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.5,2.5755699999999999,200,112.5,289.75162499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50.74,2.5755699999999999,200,50.74,130.6844218]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",29.25,2.5755699999999999,200,29.25,75.335422500000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.4,2.5755699999999999,200,106.4,274.04064799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.3,2.5755699999999999,200,93.3,240.300681]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",147.32,2.5755699999999999,200,147.32,379.43297239999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78,2.5755699999999999,200,78,200.89446000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61,2.5755699999999999,200,61,157.10977]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",170,2.5755699999999999,200,170,437.84690000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.91999999999999,2.5755699999999999,200,145.91999999999999,375.82717439999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111,2.5755699999999999,200,111,285.88826999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.47,2.5755699999999999,200,78.47,202.10497789999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",111.34,3.9677699999999998,300,111.34,441.77151179999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55,2.5755699999999999,200,55,141.65635]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",135.63999999999999,2.5755699999999999,200,135.63999999999999,349.35031479999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113,2.5755699999999999,200,113,291.03940999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107,2.5755699999999999,200,107,275.58598999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90.97,2.5755699999999999,200,90.97,234.2996029]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93,2.5755699999999999,200,93,239.52800999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.39,2.5755699999999999,200,71.39,183.86994229999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115.6,2.5755699999999999,200,115.6,297.73589199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",342,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",197,3.9677699999999998,300,197,781.65069000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",197.41,2.5755699999999999,200,197.41,508.44327370000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",187.04,2.5755699999999999,200,187.04,481.73461279999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.19,2.5755699999999999,200,118.19,304.40661829999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",216,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",155.5,2.5755699999999999,200,155.5,400.50113499999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58.46,2.5755699999999999,200,58.46,150.56782219999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.7,2.5755699999999999,200,56.7,146.034819]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",218.6,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",138.55000000000001,2.5755699999999999,200,138.55000000000001,356.84522349999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",313.70999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",383.11,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",161,2.5755699999999999,200,161,414.66676999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",402.98840000000001,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",170.2,2.5755699999999999,200,170.2,438.36201399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",199.99,2.5755699999999999,200,199.99,515.08824430000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.6,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",133.18,2.5755699999999999,200,133.18,343.01441260000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",57,2.5755699999999999,200,57,146.80749]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",197.21,2.5755699999999999,200,197.21,507.92815969999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",152,2.5755699999999999,200,152,391.48664000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",187,2.5755699999999999,200,187,481.63159000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",137,2.5755699999999999,200,137,352.85309000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.1,2.5755699999999999,200,159.1,409.77318700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",134,2.5755699999999999,200,134,345.12637999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116.82,2.5755699999999999,200,116.82,300.87808740000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.61,2.5755699999999999,200,182.61,470.32483769999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140.22,2.5755699999999999,200,140.22,361.1464254]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131.44999999999999,2.5755699999999999,200,131.44999999999999,338.55867649999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82,2.5755699999999999,200,82,211.19674000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",311.45999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",154,4.2740539999999996,200,154,658.20431599999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",135.47999999999999,4.2740539999999996,200,135.47999999999999,579.04883591999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",150.19,6.111758,300,150.19,917.92493402000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",169.63,4.2740539999999996,200,169.63,725.00778002000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",264.77999999999997,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",100,4.2740539999999996,200,100,427.40539999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",168,4.2740539999999996,200,168,718.04107199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",228.76,6.111758,300,228.76,1398.12576008]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",216,6.111758,300,216,1320.1397280000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",107.74,6.111758,300,107.74,658.48080691999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",86.89,4.2740539999999996,200,86.89,371.37255205999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Comercial","Não Residencial",60,6.111758,300,60,366.70548000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",340.19,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",110.85,4.2740539999999996,200,110.85,473.77888589999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",78.2,4.2740539999999996,200,78.2,334.23102280000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",444.33,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.8,2.5755699999999999,200,67.8,174.62364600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",201.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",157.36000000000001,2.5755699999999999,200,157.36000000000001,405.29169519999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",193.71,4.2740539999999996,200,193.71,827.92700033999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",179.69,2.5755699999999999,200,179.69,462.8041733]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",199.72,2.5755699999999999,200,199.72,514.39284039999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68,2.5755699999999999,200,68,175.13875999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50,2.5755699999999999,200,50,128.77850000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84,2.5755699999999999,200,84,216.34788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100,2.5755699999999999,200,100,257.55700000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144,2.5755699999999999,200,144,370.88207999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",152,2.5755699999999999,200,152,391.48664000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",146.25,2.5755699999999999,200,146.25,376.67711250000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",1704.66,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",263.02999999999997,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.782899999999998,2.5755699999999999,200,82.782899999999998,213.213153753]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126,2.5755699999999999,200,126,324.52181999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98,2.5755699999999999,200,98,252.40585999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",150,2.5755699999999999,200,150,386.33550000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",170.41,2.5755699999999999,200,170.41,438.90288370000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",96,2.5755699999999999,200,96,247.25471999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.4,4.2740539999999996,200,94.4,403.47069759999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158,2.5755699999999999,200,158,406.94006000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",143.19,2.5755699999999999,200,143.19,368.7958683]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",143.75,2.5755699999999999,200,143.75,370.23818749999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",403.88,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",203,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74,2.5755699999999999,200,74,190.59218000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110,2.5755699999999999,200,110,283.31270000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",108,2.5755699999999999,200,108,278.16156000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",187,6.111758,300,187,1142.8987460000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",59,6.111758,300,59,360.59372200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.51,2.5755699999999999,200,98.51,253.71940069999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",191.08,2.5755699999999999,200,191.08,492.13991559999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100,2.5755699999999999,200,100,257.55700000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84.11,2.5755699999999999,200,84.11,216.63119270000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89.37,2.5755699999999999,200,89.37,230.17869089999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.7,2.5755699999999999,200,124.7,321.17357900000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",169,2.5755699999999999,200,169,435.27132999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",164.56,2.5755699999999999,200,164.56,423.8357992]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",6933.9,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.97,2.5755699999999999,200,86.97,223.9973229]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.62,2.5755699999999999,200,112.62,290.06069339999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",177.05,2.5755699999999999,200,177.05,456.00466849999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56,2.5755699999999999,200,56,144.23192]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",120.8,2.5755699999999999,200,120.8,311.12885599999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",105.36,2.5755699999999999,200,105.36,271.36205519999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158.47,2.5755699999999999,200,158.47,408.15057789999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",56.23,2.5755699999999999,200,56.23,144.82430110000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",56.23,2.5755699999999999,200,56.23,144.82430110000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",56.23,2.5755699999999999,200,56.23,144.82430110000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",59.55,2.5755699999999999,200,59.55,153.37519349999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.91,2.5755699999999999,200,141.91,365.4991387]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109,2.5755699999999999,200,109,280.73712999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.63,2.5755699999999999,200,66.63,171.6102291]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110.98,2.5755699999999999,200,110.98,285.8367586]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115.07,2.5755699999999999,200,115.07,296.37083990000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64,2.5755699999999999,200,64,164.83647999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",134.83000000000001,2.5755699999999999,200,134.83000000000001,347.2641031]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",119.61,2.5755699999999999,200,119.61,308.06392770000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64.91,2.5755699999999999,200,64.91,167.18024869999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89.03,2.5755699999999999,200,89.03,229.3029971]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",120,2.5755699999999999,200,120,309.0684]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",138,2.5755699999999999,200,138,355.42865999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.680000000000007,2.5755699999999999,200,78.680000000000007,202.6458476]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",153.11000000000001,2.5755699999999999,200,153.11000000000001,394.3455227]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",194.26,2.5755699999999999,200,194.26,500.33022820000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.61,2.5755699999999999,200,112.61,290.0349377]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.62,2.5755699999999999,200,159.62,411.11248339999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.6,2.5755699999999999,200,100.6,259.10234200000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",152.86000000000001,2.5755699999999999,200,152.86000000000001,393.70163020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",349.03,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",148.4,3.9677699999999998,300,148.4,588.81706799999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",324.23,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",189.65,2.5755699999999999,200,189.65,488.45685049999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.33,3.9677699999999998,300,25.33,100.50361409999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.35,2.5755699999999999,200,145.35,374.35909950000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",66,3.9677699999999998,300,66,261.87281999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49,2.5755699999999999,200,49,126.20292999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",463.59,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",168,3.9677699999999998,300,168,666.58536000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48.77,2.5755699999999999,200,48.77,125.6105489]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.760000000000005,2.5755699999999999,200,72.760000000000005,187.39847320000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.150000000000006,2.5755699999999999,200,77.150000000000006,198.70522550000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",59.7,2.5755699999999999,200,59.7,153.761529]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.57,2.5755699999999999,200,145.57,374.92572489999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",171.06,2.5755699999999999,200,171.06,440.57700419999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",133.54,2.5755699999999999,200,133.54,343.94161780000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62.05,2.5755699999999999,200,62.05,159.81411850000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",133.57,2.5755699999999999,200,133.57,344.01888489999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90.07,2.5755699999999999,200,90.07,231.98158989999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",57.23,2.5755699999999999,200,57.23,147.39987110000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",351.22,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",134.6,3.9677699999999998,300,134.6,534.06184199999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",224,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.01,2.5755699999999999,200,141.01,363.1811257]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",119.87,2.5755699999999999,200,119.87,308.73357590000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Serviço Público","Não Residencial",909.64,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",225.56,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.5,2.5755699999999999,200,124.5,320.65846499999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",242.44,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.2,2.5755699999999999,200,86.2,222.01413400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",500.4,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",308.05,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.48,2.5755699999999999,200,82.48,212.43301360000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",73.17,2.5755699999999999,200,73.17,188.4544569]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36,2.5755699999999999,200,36,92.720519999999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",405.26,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89.96,2.5755699999999999,200,89.96,231.69827720000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",127.5,2.5755699999999999,200,127.5,328.385175]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",209.6,3.9677699999999998,300,209.6,831.64459199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",262.49,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.04,2.5755699999999999,200,93.04,239.63103280000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",281.33,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",159.49,3.9677699999999998,300,159.49,632.81963729999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",40.71,3.9677699999999998,300,40.71,161.52791669999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",2423,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.55,2.5755699999999999,200,106.55,274.42698350000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",168.08,2.5755699999999999,200,168.08,432.90180559999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131.47999999999999,2.5755699999999999,200,131.47999999999999,338.63594360000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",108.63,2.5755699999999999,200,108.63,279.78416909999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55.32,2.5755699999999999,200,55.32,142.48053239999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.23,2.5755699999999999,200,66.23,170.5800011]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70.819999999999993,2.5755699999999999,200,70.819999999999993,182.40186739999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",136.69,2.5755699999999999,200,136.69,352.05466330000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.56,2.5755699999999999,200,97.56,251.27260920000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",166.6,2.5755699999999999,200,166.6,429.08996200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158.63999999999999,2.5755699999999999,200,158.63999999999999,408.58842479999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.6,2.5755699999999999,200,61.6,158.655112]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.5,2.5755699999999999,200,71.5,184.153255]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",119.18,3.9677699999999998,300,119.18,472.87882860000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.47,2.5755699999999999,200,97.47,251.0408079]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111.47,2.5755699999999999,200,111.47,287.09878789999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.85,2.5755699999999999,200,98.85,254.59509449999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.52000000000001,2.5755699999999999,200,144.52000000000001,372.2213764]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.25,2.5755699999999999,200,68.25,175.78265250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",199.7,2.5755699999999999,200,199.7,514.34132899999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",135.5,2.5755699999999999,200,135.5,348.989735]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.65,2.5755699999999999,200,106.65,274.68454050000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89.25,2.5755699999999999,200,89.25,229.86962249999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",163.77000000000001,2.5755699999999999,200,163.77000000000001,421.8010989]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",151.87,2.5755699999999999,200,151.87,391.15181589999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",321.38,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",96.63,2.5755699999999999,200,96.63,248.8773291]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",153.13999999999999,2.5755699999999999,200,153.13999999999999,394.42278979999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112,2.5755699999999999,200,112,288.46384]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",304.81,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Residencial","Residencial",93.6,2.5755699999999999,200,93.6,241.073352]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",99.24,3.9677699999999998,300,99.24,393.76149479999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",139.41999999999999,2.5755699999999999,200,139.41999999999999,359.08596940000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",198.98,2.5755699999999999,200,198.98,512.48691859999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",192.78,2.5755699999999999,200,192.78,496.51838459999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46.75,2.5755699999999999,200,46.75,120.4078975]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",193.23,2.5755699999999999,200,193.23,497.67739110000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90.4,2.5755699999999999,200,90.4,232.83152799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55.1,2.5755699999999999,200,55.1,141.91390699999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62.87,2.5755699999999999,200,62.87,161.9260859]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109.49,2.5755699999999999,200,109.49,281.99915929999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",77.28,3.9677699999999998,300,77.28,306.6292656]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",72.45,2.5755699999999999,200,72.45,186.60004649999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",72.45,2.5755699999999999,200,72.45,186.60004649999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",81.395200000000003,2.5755699999999999,200,81.395200000000003,209.639035264]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",84.072199999999995,2.5755699999999999,200,84.072199999999995,216.533836154]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",84.072199999999995,2.5755699999999999,200,84.072199999999995,216.533836154]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",165.19,2.5755699999999999,200,165.19,425.45840829999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104,2.5755699999999999,200,104,267.85928000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.4,2.5755699999999999,200,86.4,222.529248]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",210,3.9677699999999998,300,210,833.23170000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.69,2.5755699999999999,200,98.69,254.1830033]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",269.33,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.8,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.59,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51,2.5755699999999999,200,51,131.35407000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",91,2.5755699999999999,200,91,234.37687]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",129.09,2.5755699999999999,200,129.09,332.48033129999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",157.52000000000001,2.5755699999999999,200,157.52000000000001,405.70378640000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.22,2.5755699999999999,200,124.22,319.93730540000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",36.92,3.9677699999999998,300,36.92,146.49006840000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",290.64999999999998,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",159.27000000000001,3.9677699999999998,300,159.27000000000001,631.94672790000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",120.95,2.5755699999999999,200,120.95,311.51519150000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",240.13,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",105.44,2.5755699999999999,200,105.44,271.56810080000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",142.63999999999999,2.5755699999999999,200,142.63999999999999,367.3793048]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",386.46,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",188.45,2.5755699999999999,200,188.45,485.36616650000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.96,2.5755699999999999,200,144.96,373.35462719999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",379.42,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.71,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",189.63,2.5755699999999999,200,189.63,488.40533909999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",239.44,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",289.72000000000003,3.9677699999999998,300,289.72000000000003,1149.5423244000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",262.95,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85.2,2.5755699999999999,200,85.2,219.43856400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",381.92,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",26.26,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109,2.5755699999999999,200,109,280.73712999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93,2.5755699999999999,200,93,239.52800999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",134.37,2.5755699999999999,200,134.37,346.07934089999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",220.91,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",195.76,2.5755699999999999,200,195.76,504.19358319999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122.25,2.5755699999999999,200,122.25,314.86343249999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.88,2.5755699999999999,200,106.88,275.27692159999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",234.69,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126,2.5755699999999999,200,126,324.52181999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",164.04,2.5755699999999999,200,164.04,422.49650279999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.5,2.5755699999999999,200,79.5,204.75781499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66,2.5755699999999999,200,66,169.98761999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",152.72999999999999,2.5755699999999999,200,152.72999999999999,393.36680610000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45.5,2.5755699999999999,200,45.5,117.188435]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",32.43,2.5755699999999999,200,32.43,83.525735100000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",220,3.9677699999999998,300,220,872.90940000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77,2.5755699999999999,200,77,198.31889000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45.6,2.5755699999999999,200,45.6,117.445992]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112.04,2.5755699999999999,200,112.04,288.56686280000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.67,2.5755699999999999,200,98.67,254.13149189999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",119.7,2.5755699999999999,200,119.7,308.29572899999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.96,2.5755699999999999,200,92.96,239.4249872]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Templo","Religioso","Não Residencial",37.5,3.9677699999999998,300,37.5,148.79137499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83,2.5755699999999999,200,83,213.77231]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70.5,2.5755699999999999,200,70.5,181.577685]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.08,2.5755699999999999,200,100.08,257.7630456]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64,2.5755699999999999,200,64,164.83647999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80,2.5755699999999999,200,80,206.04560000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70.2,2.5755699999999999,200,70.2,180.805014]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85.28,2.5755699999999999,200,85.28,219.6446096]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.349999999999994,2.5755699999999999,200,69.349999999999994,178.6157795]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",181.22,2.5755699999999999,200,181.22,466.74479539999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",200,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.08,2.5755699999999999,200,95.08,244.8851956]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.85,2.5755699999999999,200,92.85,239.14167449999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83.89,2.5755699999999999,200,83.89,216.06456729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",149.16,2.5755699999999999,200,149.16,384.17202120000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111.45,2.5755699999999999,200,111.45,287.04727650000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.4,2.5755699999999999,200,88.4,227.68038799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",173.04,2.5755699999999999,200,173.04,445.67663279999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",188.3,4.2740539999999996,200,188.3,804.8043682]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",142.44999999999999,4.2740539999999996,200,142.44999999999999,608.83899229999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",123.2,2.5755699999999999,200,123.2,317.31022400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107.49,2.5755699999999999,200,107.49,276.84801929999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",137.02000000000001,2.5755699999999999,200,137.02000000000001,352.90460139999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51.36,2.5755699999999999,200,51.36,132.28127520000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.58,2.5755699999999999,200,98.58,253.89969060000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",146,2.5755699999999999,200,146,376.03321999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.150000000000006,2.5755699999999999,200,76.150000000000006,196.12965550000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",272.98,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",155.31,2.5755699999999999,200,155.31,400.01177669999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Residencial","Residencial",182.35,2.5755699999999999,200,182.35,469.65518950000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",92.69,2.5755699999999999,200,92.69,238.7295833]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.59,2.5755699999999999,200,92.59,238.47202630000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56,2.5755699999999999,200,56,144.23192]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",113.42,4.2740539999999996,200,113.42,484.76320468]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",72,4.2740539999999996,200,72,307.73188800000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",138,4.2740539999999996,200,138,589.81945199999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",130.33000000000001,4.2740539999999996,200,130.33000000000001,557.03745781999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.22,2.5755699999999999,200,100.22,258.12362539999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",150,4.2740539999999996,200,150,641.10810000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",81,4.2740539999999996,200,81,346.198374]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",283,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",125,2.5755699999999999,200,125,321.94625000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",153.88,4.2740539999999996,200,153.88,657.69142952000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116.94,2.5755699999999999,200,116.94,301.18715580000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",91.43,2.5755699999999999,200,91.43,235.48436509999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",207,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30.6,2.5755699999999999,200,30.6,78.812442000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128.80000000000001,2.5755699999999999,200,128.80000000000001,331.73341599999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",48.48,2.5755699999999999,200,48.48,124.8636336]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",229.49,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",164.4,2.5755699999999999,200,164.4,423.42370799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",95.443700000000007,2.5755699999999999,200,95.443700000000007,245.821930409]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",166.83,2.5755699999999999,200,166.83,429.68234310000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",869.11,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",110.84,2.5755699999999999,200,110.84,285.47617880000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",223.52,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",243.79,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",93.38,2.5755699999999999,200,93.38,240.50672660000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",281.49,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",178.08,2.5755699999999999,200,178.08,458.65750559999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",357.53,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",90.65,2.5755699999999999,200,90.65,233.47542050000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",143.46,2.5755699999999999,200,143.46,369.49127220000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",133,2.5755699999999999,200,133,342.55081000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.4,2.5755699999999999,200,100.4,258.58722799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",203,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97,2.5755699999999999,200,97,249.83028999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",67.5,4.2740539999999996,200,67.5,288.49864500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.15,4.2740539999999996,200,118.15,504.97948009999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.15,4.2740539999999996,200,118.15,504.97948009999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.42,2.5755699999999999,200,124.42,320.4524194]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Comercial","Não Residencial",4380.62,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.22,2.5755699999999999,200,93.22,240.09463539999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75.66,2.5755699999999999,200,75.66,194.86762619999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.43,2.5755699999999999,200,86.43,222.6065151]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",209.36,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.98,2.5755699999999999,200,98.98,254.92991860000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Comercial","Não Residencial",101.92,1.1276820000000001,300,101.92,114.93334944]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.35,2.5755699999999999,200,97.35,250.7317395]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",360.96,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.239999999999995,2.5755699999999999,200,76.239999999999995,196.36145680000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",242,3.9677699999999998,300,242,960.20033999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80.849999999999994,2.5755699999999999,200,80.849999999999994,208.23483450000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",114,2.5755699999999999,200,114,293.61498]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",191.12,3.9677699999999998,300,191.12,758.32020239999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",120.04,2.5755699999999999,200,120.04,309.17142280000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75.66,2.5755699999999999,200,75.66,194.86762619999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.89,2.5755699999999999,200,104.89,270.15153729999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.59,2.5755699999999999,200,66.59,171.50720630000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75,2.5755699999999999,200,75,193.16775000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.95,2.5755699999999999,200,88.95,229.09695149999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",101.31,2.5755699999999999,200,101.31,260.93099669999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.51,2.5755699999999999,200,100.51,258.87054069999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.69,2.5755699999999999,200,144.69,372.65922330000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",123,2.5755699999999999,200,123,316.79511000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",139.34,2.5755699999999999,200,139.34,358.87992379999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.64,2.5755699999999999,200,66.64,171.63598479999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69,2.5755699999999999,200,69,177.71432999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.02,2.5755699999999999,200,118.02,303.96877139999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85.74,2.5755699999999999,200,85.74,220.82937179999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109.24,2.5755699999999999,200,109.24,281.35526679999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66,2.5755699999999999,200,66,169.98761999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",91.54,2.5755699999999999,200,91.54,235.7676778]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.41,2.5755699999999999,200,68.41,176.1947437]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.849999999999994,2.5755699999999999,200,65.849999999999994,169.60128449999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84.89,2.5755699999999999,200,84.89,218.64013729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128.30000000000001,2.5755699999999999,200,128.30000000000001,330.44563099999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",57,2.5755699999999999,200,57,146.80749]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95,2.5755699999999999,200,95,244.67914999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",152.02000000000001,2.5755699999999999,200,152.02000000000001,391.5381514]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",102.4,2.5755699999999999,200,102.4,263.73836799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",130.66,2.5755699999999999,200,130.66,336.52397619999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75,2.5755699999999999,200,75,193.16775000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.84,2.5755699999999999,200,86.84,223.66249880000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",379.14,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",257.94,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",314.07,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.21,2.5755699999999999,200,95.21,245.22001969999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128.69999999999999,2.5755699999999999,200,128.69999999999999,331.47585900000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.3,2.5755699999999999,200,104.3,268.63195100000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.81,2.5755699999999999,200,98.81,254.4920717]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60.15,2.5755699999999999,200,60.15,154.9205355]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77,2.5755699999999999,200,77,198.31889000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64.900000000000006,2.5755699999999999,200,64.900000000000006,167.154493]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",194.59,2.5755699999999999,200,194.59,501.1801663]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.72,2.5755699999999999,200,69.72,179.5687404]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.81,2.5755699999999999,200,159.81,411.60184170000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78,2.5755699999999999,200,78,200.89446000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",199.9,2.5755699999999999,200,199.9,514.85644300000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",89.11,2.5755699999999999,200,89.11,229.50904270000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",183.55,2.5755699999999999,200,183.55,472.74587350000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.959999999999994,2.5755699999999999,200,69.959999999999994,180.1868772]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",220.58,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46.33,2.5755699999999999,200,46.33,119.3261581]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",59.31,2.5755699999999999,200,59.31,152.75705669999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",135.49,2.5755699999999999,200,135.49,348.96397930000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64,2.5755699999999999,200,64,164.83647999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.400000000000006,2.5755699999999999,200,74.400000000000006,191.62240800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",27.9,3.9677699999999998,300,27.9,110.700783]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Residencial","Residencial",628.75,0.918852,200,200,183.7704]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.67,2.5755699999999999,200,106.67,274.73605190000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",149,2.5755699999999999,200,149,383.75993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",692.11,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",169.7,2.5755699999999999,200,169.7,437.074229]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.39,2.5755699999999999,200,68.39,176.14323229999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.13,2.5755699999999999,200,82.13,211.5315641]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",144.91,2.5755699999999999,200,144.91,373.22584869999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.15,2.5755699999999999,200,118.15,304.30359549999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.8,2.5755699999999999,200,113.8,293.09986600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",211.94,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36,2.5755699999999999,200,36,92.720519999999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.8,2.5755699999999999,200,82.8,213.25719599999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62.7,2.5755699999999999,200,62.7,161.48823899999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.02,2.5755699999999999,200,79.02,203.52154139999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58.3,2.5755699999999999,200,58.3,150.155731]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.78,2.5755699999999999,200,93.78,241.5369546]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.37,2.5755699999999999,200,72.37,186.39400090000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",260,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.78,2.5755699999999999,200,67.78,174.5721346]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82,2.5755699999999999,200,82,211.19674000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49,2.5755699999999999,200,49,126.20292999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.2,2.5755699999999999,200,52.2,134.44475399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.02,2.5755699999999999,200,61.02,157.16128140000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63.87,2.5755699999999999,200,63.87,164.5016559]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.400000000000006,2.5755699999999999,200,67.400000000000006,173.59341800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",121.01,2.5755699999999999,200,121.01,311.66972570000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",34.36,2.5755699999999999,200,34.36,88.496585199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",155.43,3.9677699999999998,300,155.43,616.71049110000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.55,2.5755699999999999,200,103.55,266.70027349999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.83,2.5755699999999999,200,74.83,192.7299031]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.88,2.5755699999999999,200,141.88,365.42187159999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54,2.5755699999999999,200,54,139.08078]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.55,2.5755699999999999,200,78.55,202.3110235]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111.12,2.5755699999999999,200,111.12,286.19733839999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",44.08,2.5755699999999999,200,44.08,113.5311256]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Outros","Outros","Residencial",47.74,2.5755699999999999,200,47.74,122.9577118]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Silo","Outros","Residencial",206.32,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",457.59,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83.25,2.5755699999999999,200,83.25,214.4162025]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",221.34,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",112,2.5755699999999999,200,112,288.46384]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.38,2.5755699999999999,200,74.38,191.5708966]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",101.75,2.5755699999999999,200,101.75,262.06424750000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",300,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",148.36000000000001,2.5755699999999999,200,148.36000000000001,382.11156519999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",177.17,2.5755699999999999,200,177.17,456.31373689999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.349999999999994,2.5755699999999999,200,68.349999999999994,176.0402095]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",94.55,2.5755699999999999,200,94.55,243.52014349999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83.58,2.5755699999999999,200,83.58,215.2661406]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",44.72,2.5755699999999999,200,44.72,115.17949040000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",31,2.5755699999999999,200,31,79.842669999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",31,2.5755699999999999,200,31,79.842669999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48.87,2.5755699999999999,200,48.87,125.8681059]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",158,2.5755699999999999,200,158,406.94006000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68,2.5755699999999999,200,68,175.13875999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87.79,2.5755699999999999,200,87.79,226.1092903]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",43,2.5755699999999999,200,43,110.74951]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83.22,2.5755699999999999,200,83.22,214.3389354]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85,2.5755699999999999,200,85,218.92345]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.14,2.5755699999999999,200,106.14,273.37099979999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.87,2.5755699999999999,200,61.87,159.3505159]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.290000000000006,2.5755699999999999,200,71.290000000000006,183.6123853]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",43,2.5755699999999999,200,43,110.74951]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42.5,2.5755699999999999,200,42.5,109.461725]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.849999999999994,2.5755699999999999,200,77.849999999999994,200.50812450000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",56,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Prestação de Serviço","Não Residencial",12,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",126,0.918852,200,126,115.775352]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",129.79,0.918852,200,129.79,119.25780107999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",103.98,0.918852,200,103.98,95.542230959999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",63,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",98,0.918852,200,98,90.047495999999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",89.64,0.918852,200,89.64,82.365893279999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",101.14,0.918852,200,101.14,92.93269128]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",112,0.918852,200,112,102.911424]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Prestação de Serviço","Não Residencial",76.78,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Industrial","Não Residencial",300,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",60.85,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",81,0.918852,200,81,74.427012000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",134.82,0.918852,200,134.82,123.87962664]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",62.4,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",197.36,2.5755699999999999,200,197.36,508.31449520000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",36,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",64,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",36,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",58.89,2.5755699999999999,200,58.89,151.67531729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",58.89,2.5755699999999999,200,58.89,151.67531729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",58.89,2.5755699999999999,200,58.89,151.67531729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",58.89,2.5755699999999999,200,58.89,151.67531729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",58.89,2.5755699999999999,200,58.89,151.67531729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.66,2.5755699999999999,200,50.66,130.47837620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.34,2.5755699999999999,200,50.34,129.6541938]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.69,2.5755699999999999,200,50.69,130.55564330000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.65,2.5755699999999999,200,50.65,130.45262049999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.65,2.5755699999999999,200,50.65,130.45262049999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.65,2.5755699999999999,200,50.65,130.45262049999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110.59,4.2740539999999996,200,110.59,472.66763185999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Outros","Residencial",396.9,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",577.94000000000005,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.819999999999993,2.5755699999999999,200,76.819999999999993,197.85528740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",91.16,4.2740539999999996,200,91.16,389.62276264000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.99,4.2740539999999996,200,122.99,525.66590145999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",26.4,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.6,2.5755699999999999,200,61.6,158.655112]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.93,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.07,4.2740539999999996,200,140.07,598.66674378000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.07,4.2740539999999996,200,140.07,598.66674378000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",17.34,6.111758,300,17.34,105.97788371999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.75,4.2740539999999996,200,195.75,836.64607049999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",148.15,4.2740539999999996,200,148.15,633.20110009999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",181.67,4.2740539999999996,200,181.67,776.46739018000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Residencial","Residencial",87.6,2.5755699999999999,200,87.6,225.61993200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.25,2.5755699999999999,200,71.25,183.50936250000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",60,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",67.03,6.111758,300,67.03,409.67113874]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",129.54220000000001,4.2740539999999996,200,129.54220000000001,553.67035807879995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Prestação de Serviço","Não Residencial",8.3000000000000007,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Industrial","Não Residencial",50,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",74.13,6.111758,300,74.13,453.06462054000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",67.23,6.111758,300,67.23,410.89349034000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",67.23,6.111758,300,67.23,410.89349034000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",104.46,2.5755699999999999,200,104.46,269.04404219999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",104.46,2.5755699999999999,200,104.46,269.04404219999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64,2.5755699999999999,200,64,164.83647999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",183.32,2.5755699999999999,200,183.32,472.1534924]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",317.19,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",250.83,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",119.61,6.111758,300,119.61,731.02737437999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",265.27999999999997,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",265.27999999999997,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",265.27999999999997,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",128.4,0.918852,200,128.4,117.9805968]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Edícula","Comercial","Não Residencial",36,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",93.38,0.918852,200,93.38,85.80239976]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.75,4.2740539999999996,200,128.75,550.28445250000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",128.75,4.2740539999999996,200,128.75,550.28445250000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.56,4.2740539999999996,200,121.56,519.55400424000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.91,2.5755699999999999,200,88.91,228.9939287]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",215.4,6.111758,300,215.4,1316.4726731999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",85,6.111758,300,85,519.49942999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",101,4.2740539999999996,200,101,431.67945400000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",48,4.2740539999999996,200,48,205.15459200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52,2.5755699999999999,200,52,133.92964000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",139.33000000000001,2.5755699999999999,200,139.33000000000001,358.85416809999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",25,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75.38,2.5755699999999999,200,75.38,194.1464666]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.11,2.5755699999999999,200,78.11,201.17777269999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Templo","Religioso","Não Residencial",509,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",96,2.5755699999999999,200,96,247.25471999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",130.75,6.111758,300,130.75,799.11235850000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",419,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",119.28,6.111758,300,119.28,729.01049423999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.52,4.2740539999999996,200,109.52,468.09439407999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",540.12,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",361.15170000000001,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Templo","Religioso","Não Residencial",300,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",105.3,6.111758,300,105.3,643.56811740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",66,4.2740539999999996,200,66,282.08756399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",154.5,4.2740539999999996,200,154.5,660.34134300000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",86,6.111758,300,86,525.61118799999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",33,4.2740539999999996,200,33,141.04378199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",16.899999999999999,6.111758,300,16.899999999999999,103.2887102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",151.35,4.2740539999999996,200,151.35,646.87807290000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",97.58,4.2740539999999996,200,97.58,417.06218932000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.76,4.2740539999999996,200,161.76,691.37097503999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",181.67,4.2740539999999996,200,181.67,776.46739018000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",31.18,4.2740539999999996,200,31.18,133.26500372000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",70,4.2740539999999996,200,70,299.18378000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",60,4.2740539999999996,200,60,256.44324]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",11.2,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",104.28,4.2740539999999996,200,104.28,445.69835111999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",209.44,6.111758,300,209.44,1280.04659552]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",198,2.5755699999999999,200,198,509.96285999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",198,2.5755699999999999,200,198,509.96285999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",124,6.111758,300,124,757.85799199999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",102,2.5755699999999999,200,102,262.70814000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",146.16999999999999,2.5755699999999999,200,146.16999999999999,376.47106689999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",34.08,2.5755699999999999,200,34.08,87.775425600000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55.31,2.5755699999999999,200,55.31,142.4547767]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",15.9,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",152.79,2.5755699999999999,200,152.79,393.52134030000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",108.59,2.5755699999999999,200,108.59,279.68114630000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56,2.5755699999999999,200,56,144.23192]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",1299.53,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",77,2.5755699999999999,200,77,198.31889000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",105,2.5755699999999999,200,105,270.43484999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.459999999999994,2.5755699999999999,200,81.459999999999994,209.8059322]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",55.5,2.5755699999999999,200,55.5,142.94413499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",76.17,2.5755699999999999,200,76.17,196.18116689999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107.35,2.5755699999999999,200,107.35,276.48743949999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92,2.5755699999999999,200,92,236.95244]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45,2.5755699999999999,200,45,115.90065]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",181.72,2.5755699999999999,200,181.72,468.03258039999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128.31,2.5755699999999999,200,128.31,330.47138669999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",68,3.9677699999999998,300,68,269.80835999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",462,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",65.180000000000007,3.9677699999999998,300,65.180000000000007,258.61924859999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60.14,2.5755699999999999,200,60.14,154.89477980000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",53,2.5755699999999999,200,53,136.50521000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.04,2.5755699999999999,200,52.04,134.0326628]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56,2.5755699999999999,200,56,144.23192]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",85.75,2.5755699999999999,200,85.75,220.85512750000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49,2.5755699999999999,200,49,126.20292999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",25.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36.06,2.5755699999999999,200,36.06,92.875054199999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",33,2.5755699999999999,200,33,84.993809999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",131.52000000000001,2.5755699999999999,200,131.52000000000001,338.73896639999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.400000000000006,2.5755699999999999,200,71.400000000000006,183.89569800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98,2.5755699999999999,200,98,252.40585999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67,2.5755699999999999,200,67,172.56318999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.75,2.5755699999999999,200,113.75,292.97108750000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",17,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Industrial","Não Residencial",760,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",642,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",72.39,4.2740539999999996,200,72.39,309.39876906000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",10.41,6.111758,300,15.9446758199523,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99,4.2740539999999996,200,99,423.13134600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Templo","Religioso","Não Residencial",2694.84,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Outros","Outros","Residencial",247.01,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",86.28,4.2740539999999996,200,86.28,368.76537911999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",75,4.2740539999999996,200,75,320.55405000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",35,4.2740539999999996,200,35,149.59189000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",163.36000000000001,4.2740539999999996,200,163.36000000000001,698.20946144000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",130.18,4.2740539999999996,200,130.18,556.39634971999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",99.9,4.2740539999999996,200,99.9,426.97799459999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",132.26,4.2740539999999996,200,132.26,565.28638204000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.56,2.5755699999999999,200,77.56,199.7612092]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",54.36,2.5755699999999999,200,54.36,140.00798520000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.5,2.5755699999999999,200,76.5,197.031105]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",14,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",73,2.5755699999999999,200,73,188.01660999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",26.87,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",148.15,2.5755699999999999,200,148.15,381.5706955]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",31.38,2.5755699999999999,200,31.38,80.821386599999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",41,4.2740539999999996,200,41,175.23621399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85,2.5755699999999999,200,85,218.92345]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",38.4,4.2740539999999996,200,38.4,164.12367359999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95,2.5755699999999999,200,95,244.67914999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",134.97,6.111758,300,134.97,824.90397726000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",169.77,4.2740539999999996,200,169.77,725.60614757999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.89,2.5755699999999999,200,56.89,146.52417729999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100,2.5755699999999999,200,100,257.55700000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65,2.5755699999999999,200,65,167.41204999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",3603.4,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100,2.5755699999999999,200,100,257.55700000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",130.61000000000001,2.5755699999999999,200,130.61000000000001,336.39519769999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Residencial","Residencial",78.37,2.5755699999999999,200,78.37,201.8474209]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",23.3,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",99.19,2.5755699999999999,200,99.19,255.47078830000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",154,3.9677699999999998,300,154,611.03657999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",35.78,2.5755699999999999,200,35.78,92.153894600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122,2.5755699999999999,200,122,314.21953999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",74.290000000000006,2.5755699999999999,200,74.290000000000006,191.3390953]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",63,3.9677699999999998,300,63,249.96951000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",101,2.5755699999999999,200,101,260.13256999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",69.959999999999994,2.5755699999999999,200,69.959999999999994,180.1868772]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",24.05,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.53,2.5755699999999999,200,92.53,238.31749210000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80.31,2.5755699999999999,200,80.31,206.8440267]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.2,2.5755699999999999,200,56.2,144.74703400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",99.31,2.5755699999999999,200,99.31,255.77985670000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",207.49,3.9677699999999998,300,207.49,823.27259730000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45,2.5755699999999999,200,45,115.90065]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",91.12,4.2740539999999996,200,91.12,389.45180047999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",132.13,2.5755699999999999,200,132.13,340.31006409999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",27,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140,2.5755699999999999,200,140,360.57979999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",172.9,2.5755699999999999,200,172.9,445.31605300000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",157.5,2.5755699999999999,200,157.5,405.65227499999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",125.71,3.9677699999999998,300,125.71,498.78836669999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",108.35,2.5755699999999999,200,108.35,279.06300950000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.35,2.5755699999999999,200,103.35,266.1851595]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Religioso","Não Residencial",217,3.9677699999999998,300,217,861.00608999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",142,2.5755699999999999,200,142,365.73093999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",120,2.5755699999999999,200,120,309.0684]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",17,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Residencial","Residencial",42,2.5755699999999999,200,42,108.17394]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42.28,2.5755699999999999,200,42.28,108.89509959999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",41.48,2.5755699999999999,200,41.48,106.83464360000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",136.86000000000001,2.5755699999999999,200,136.86000000000001,352.49251020000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",44.2,2.5755699999999999,200,44.2,113.840194]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71,2.5755699999999999,200,71,182.86546999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",70,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",98.27,0.918852,200,98.27,90.295586040000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63.65,2.5755699999999999,200,63.65,163.93503050000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Religioso","Não Residencial",694.13,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",21.37,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",1041.68,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",600,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",30.36,3.9677699999999998,300,30.36,120.4614972]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",45.6,2.5755699999999999,200,45.6,117.445992]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.58,2.5755699999999999,200,72.58,186.93487060000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70.28,2.5755699999999999,200,70.28,181.01105960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",114.13,2.5755699999999999,200,114.13,293.94980409999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128.4,2.5755699999999999,200,128.4,330.70318800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.56,2.5755699999999999,200,61.56,158.55208920000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",87.56,2.5755699999999999,200,87.56,225.51690919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156.80000000000001,2.5755699999999999,200,156.80000000000001,403.84937600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.11,2.5755699999999999,200,65.11,167.6953627]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.63,2.5755699999999999,200,61.63,158.7323791]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.39,2.5755699999999999,200,86.39,222.5034923]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.38,2.5755699999999999,200,78.38,201.87317659999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.99,2.5755699999999999,200,97.99,252.3801043]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.51,2.5755699999999999,200,100.51,258.87054069999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118.83,2.5755699999999999,200,118.83,306.05498310000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.62,2.5755699999999999,200,103.62,266.88056340000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.48,2.5755699999999999,200,100.48,258.79327360000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",101.37,2.5755699999999999,200,101.37,261.08553089999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",161.47999999999999,2.5755699999999999,200,161.47999999999999,415.90304359999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.03,2.5755699999999999,200,66.03,170.06488709999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",114.37,2.5755699999999999,200,114.37,294.5679409]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",141.84,2.5755699999999999,200,141.84,365.31884880000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",73.55,2.5755699999999999,200,73.55,189.43317350000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",117.76,0.918852,200,117.76,108.20401151999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Comercial","Não Residencial",660,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Edícula","Residencial","Residencial",28.26,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Religioso","Não Residencial",991,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",245.66,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",327.38,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",411,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",70.510000000000005,2.5755699999999999,200,70.510000000000005,181.60344069999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",74.739999999999995,2.5755699999999999,200,74.739999999999995,192.4981018]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.54,4.2740539999999996,200,127.54,545.11284716]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",127.54,4.2740539999999996,200,127.54,545.11284716]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Outros","Residencial",104,2.5755699999999999,200,104,267.85928000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",104,2.5755699999999999,200,104,267.85928000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",138,4.2740539999999996,200,138,589.81945199999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.84,2.5755699999999999,200,68.84,177.3022388]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",399.35,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.98,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",191.69,2.5755699999999999,200,191.69,493.71101329999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",191.69,2.5755699999999999,200,191.69,493.71101329999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",163.99,2.5755699999999999,200,163.99,422.36772430000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Residencial","Residencial",177.25,2.5755699999999999,200,177.25,456.51978250000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",15,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",215.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",265.41000000000003,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",215.04,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",13.35,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",840.24,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",178.57,2.5755699999999999,200,178.57,459.91953489999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.86,4.2740539999999996,200,94.86,405.43676244]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80.5,2.5755699999999999,200,80.5,207.33338499999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60.2,2.5755699999999999,200,60.2,155.04931400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.2,2.5755699999999999,200,65.2,167.927164]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.95,2.5755699999999999,200,68.95,177.58555150000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",205.22,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",116,2.5755699999999999,200,116,298.76612]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",412.16,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",128.43,2.5755699999999999,200,128.43,330.78045509999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",277.2,6.111758,300,277.2,1694.1793176000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",59.13,4.2740539999999996,200,59.13,252.72481302]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58,2.5755699999999999,200,58,149.38306]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",70.900000000000006,6.111758,300,70.900000000000006,433.32364219999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.23,2.5755699999999999,200,98.23,252.9982411]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",134.72999999999999,4.2740539999999996,200,134.72999999999999,575.84329542]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.422399999999996,4.2740539999999996,200,97.422399999999996,416.38859840959998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64.739999999999995,2.5755699999999999,200,64.739999999999995,166.74240180000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",43.59,2.5755699999999999,200,43.59,112.2690963]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",34.99,2.5755699999999999,200,34.99,90.119194300000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.21,4.2740539999999996,200,121.21,518.05808534000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",81.58,4.2740539999999996,200,81.58,348.67732532000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",121.21,4.2740539999999996,200,121.21,518.05808534000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",119.62,4.2740539999999996,200,119.62,511.26233947999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",157.02699999999999,4.2740539999999996,200,157.02699999999999,671.14187745799995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",173.53299999999999,4.2740539999999996,200,173.53299999999999,741.68941278199998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",170.81899999999999,4.2740539999999996,200,170.81899999999999,730.08963022600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",170.81899999999999,4.2740539999999996,200,170.81899999999999,730.08963022600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",344,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",83.65,3.9677699999999998,300,83.65,331.90396049999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",30.6,3.9677699999999998,300,30.6,121.41376200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",111,3.9677699999999998,300,111,440.42246999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",458.07,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",22.29,6.111758,300,22.29,136.23108582]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",247.2,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",92.957599999999999,4.2740539999999996,200,92.957599999999999,397.30580211040001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",79.430000000000007,2.5755699999999999,200,79.430000000000007,204.5775251]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",79.430000000000007,2.5755699999999999,200,79.430000000000007,204.5775251]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",79.430000000000007,2.5755699999999999,200,79.430000000000007,204.5775251]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",79.430000000000007,2.5755699999999999,200,79.430000000000007,204.5775251]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.9978,4.2740539999999996,200,101.9978,435.94410508120001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",190.91,2.5755699999999999,200,190.91,491.70206869999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110.29,2.5755699999999999,200,110.29,284.05961530000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",53.26,2.5755699999999999,200,53.26,137.17485819999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122.98,2.5755699999999999,200,122.98,316.74359859999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62,2.5755699999999999,200,62,159.68534]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.41,2.5755699999999999,200,74.41,191.6481637]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",94.54,2.5755699999999999,200,94.54,243.4943878]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",41.86,2.5755699999999999,200,41.86,107.81336020000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.9,2.5755699999999999,200,82.9,213.51475300000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.1,2.5755699999999999,200,52.1,134.187197]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.75,2.5755699999999999,200,65.75,169.3437275]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.81,2.5755699999999999,200,77.81,200.40510169999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.64,2.5755699999999999,200,81.64,210.2695348]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",33.950000000000003,2.5755699999999999,200,33.950000000000003,87.4406015]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.39,2.5755699999999999,200,81.39,209.62564230000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",163.09,2.5755699999999999,200,163.09,420.04971130000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",54,2.5755699999999999,200,54,139.08078]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62.75,2.5755699999999999,200,62.75,161.6170175]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.47999999999999,4.2740539999999996,200,140.47999999999999,600.41910591999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.17,4.2740539999999996,200,95.17,406.76171918]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.17,4.2740539999999996,200,95.17,406.76171918]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",98.572199999999995,6.111758,300,98.572199999999995,602.44943192760002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.357299999999995,4.2740539999999996,200,95.357299999999995,407.56224949419999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.357299999999995,4.2740539999999996,200,95.357299999999995,407.56224949419999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",103.1307,4.2740539999999996,200,103.1307,440.78618085779999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",109.38,2.5755699999999999,200,109.38,281.71584660000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",109.38,2.5755699999999999,200,109.38,281.71584660000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",83.634699999999995,4.2740539999999996,200,83.634699999999995,357.45922407379999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",83.634699999999995,4.2740539999999996,200,83.634699999999995,357.45922407379999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.82769999999999,4.2740539999999996,200,101.82769999999999,435.2170884958]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.08,2.5755699999999999,200,52.08,134.13568559999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",13,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.3,2.5755699999999999,200,78.3,201.66713100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",53.4,6.111758,300,53.4,326.36787720000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",80,6.111758,300,80,488.94063999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",23.6,4.2740539999999996,200,23.6,100.8676744]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",112.22,4.2740539999999996,200,112.22,479.63433988000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113,2.5755699999999999,200,113,291.03940999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",17.05,4.2740539999999996,200,17.05,72.872620699999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",90.65,2.5755699999999999,200,90.65,233.47542050000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",90.65,2.5755699999999999,200,90.65,233.47542050000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",634.27,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",160,4.2740539999999996,200,160,683.84864000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",23,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Comercial","Não Residencial",1780.21,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Comercial","Não Residencial",240,1.1276820000000001,300,240,270.64368000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",19,4.2740539999999996,200,19,81.207025999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.17,4.2740539999999996,200,95.17,406.76171918]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",20.3,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",63,6.111758,300,63,385.04075399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",113.9539,4.2740539999999996,200,113.9539,487.0451221106]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.26,2.5755699999999999,200,145.26,374.12729819999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60,2.5755699999999999,200,60,154.5342]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",86.657600000000002,2.5755699999999999,200,86.657600000000002,223.19271483200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",86.657600000000002,2.5755699999999999,200,86.657600000000002,223.19271483200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",35.340000000000003,2.5755699999999999,200,35.340000000000003,91.020643800000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.45,2.5755699999999999,200,71.45,184.02447649999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.44,2.5755699999999999,200,37.44,96.429340800000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",34.39,2.5755699999999999,200,34.39,88.573852299999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62.68,2.5755699999999999,200,62.68,161.43672760000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",61.6,2.5755699999999999,200,61.6,158.655112]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",122.05,6.111758,300,122.05,745.94006390000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.31,2.5755699999999999,200,86.31,222.29744669999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",33,2.5755699999999999,200,33,84.993809999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",188.8,2.5755699999999999,200,188.8,486.26761599999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",78.825000000000003,4.2740539999999996,200,78.825000000000003,336.90230654999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",78.825000000000003,4.2740539999999996,200,78.825000000000003,336.90230654999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",106.4,2.5755699999999999,200,106.4,274.04064799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",60.5,2.5755699999999999,200,60.5,155.82198500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.83,2.5755699999999999,200,82.83,213.33446309999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",84.7,2.5755699999999999,200,84.7,218.150779]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",83.07,2.5755699999999999,200,83.07,213.9525999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.3015,4.2740539999999996,200,125.3015,535.54537728100001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.62,2.5755699999999999,200,86.62,223.09587339999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.93,2.5755699999999999,200,113.93,293.43469010000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",157.53,4.2740539999999996,200,157.53,673.29172661999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110.2,4.2740539999999996,200,110.2,471.00075079999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110.2,4.2740539999999996,200,110.2,471.00075079999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",110.2,4.2740539999999996,200,110.2,471.00075079999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.97,4.2740539999999996,200,105.97,452.92150237999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",134.91,4.2740539999999996,200,134.91,576.61262513999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50.83,2.5755699999999999,200,50.83,130.9162231]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",36.86,6.111758,300,36.86,225.27939988]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",46.27,2.5755699999999999,200,46.27,119.1716239]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",196.95,6.111758,300,196.95,1203.7107381000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Outros","Residencial",159,2.5755699999999999,200,159,409.51562999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",225.95,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",225.95,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",160.44,3.9677699999999998,300,160.44,636.58901879999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.98,2.5755699999999999,200,100.98,260.08105860000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",39.200000000000003,2.5755699999999999,200,39.200000000000003,100.962344]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",43.2,4.2740539999999996,200,43.2,184.6391328]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",314,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",30,4.2740539999999996,200,30,128.22162]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Comercial","Não Residencial",24,6.111758,300,24,146.68219199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.92,4.2740539999999996,200,80.92,345.85644968000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",80.92,4.2740539999999996,200,80.92,345.85644968000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",16.22,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",90.002399999999994,2.5755699999999999,200,90.002399999999994,231.807481368]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",57.497500000000002,2.5755699999999999,200,57.497500000000002,148.08883607499999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",215,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",24,4.2740539999999996,200,24,102.577296]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",32,4.2740539999999996,200,32,136.76972799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",34.799999999999997,4.2740539999999996,200,34.799999999999997,148.73707920000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",24.3,4.2740539999999996,200,24.3,103.8595122]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",40,4.2740539999999996,200,40,170.96216000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Religioso","Não Residencial",314,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Escola","Outros","Residencial",166,2.5755699999999999,200,166,427.54462000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90,2.5755699999999999,200,90,231.8013]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49.3,2.5755699999999999,200,49.3,126.975601]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",63.37,2.5755699999999999,200,63.37,163.21387089999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",31.22,2.5755699999999999,200,31.22,80.409295400000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.93,2.5755699999999999,200,52.93,136.32492010000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37,2.5755699999999999,200,37,95.296090000000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",14,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",118,2.5755699999999999,200,118,303.91726]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",15,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",10.15,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",132.78,2.5755699999999999,200,132.78,341.98418459999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",175.06,2.5755699999999999,200,175.06,450.87928419999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",132.78,2.5755699999999999,200,132.78,341.98418459999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",10,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",31,2.5755699999999999,200,31,79.842669999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",29,3.9677699999999998,300,29,115.06533]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",22,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",158,2.5755699999999999,200,158,406.94006000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",41.4,3.9677699999999998,300,41.4,164.26567800000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",38,2.5755699999999999,200,38,97.871660000000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",167,2.5755699999999999,200,167,430.12018999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",96,2.5755699999999999,200,96,247.25471999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",16,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",85.07,2.5755699999999999,200,85.07,219.10373989999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49,2.5755699999999999,200,49,126.20292999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",50.01,4.2740539999999996,200,50.01,213.74544054]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",15.8,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",61.6,4.2740539999999996,200,61.6,263.28172640000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",67.19,4.2740539999999996,200,67.19,287.17368826000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",18.37,4.2740539999999996,200,18.37,78.514371980000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",415.62,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",112.37,4.2740539999999996,200,112.37,480.27544798000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",65.97,4.2740539999999996,200,65.97,281.95934238000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",108,4.2740539999999996,200,108,461.59783199999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",39.93,6.111758,300,39.93,244.04249694000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",31.2,4.2740539999999996,200,31.2,133.3504848]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",37.9,4.2740539999999996,200,37.9,161.9866466]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",29.27,2.5755699999999999,200,29.27,75.386933900000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",50,2.5755699999999999,200,50,128.77850000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",44.94,2.5755699999999999,200,44.94,115.7461158]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",17.59,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",36.78,2.5755699999999999,200,36.78,94.7294646]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",32.9,2.5755699999999999,200,32.9,84.736253000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",27,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",27,6.111758,300,27,165.01746600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",73.069999999999993,4.2740539999999996,200,73.069999999999993,312.30512578000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",45,4.2740539999999996,200,45,192.33242999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",25.9,3.9677699999999998,300,25.9,102.765243]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",171,4.2740539999999996,200,171,730.86323400000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Outros","Residencial",140,4.2740539999999996,200,140,598.36756000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",18,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100,2.5755699999999999,200,100,257.55700000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",101,4.2740539999999996,200,101,431.67945400000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.5,2.5755699999999999,200,103.5,266.57149500000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",17,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.4,4.2740539999999996,200,94.4,403.47069759999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",66.56,3.9677699999999998,300,66.56,264.09477120000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",44,4.2740539999999996,200,44,188.05837600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",21.32,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",12.6,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",53.72,2.5755699999999999,200,53.72,138.35962040000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.400000000000006,2.5755699999999999,200,78.400000000000006,201.924688]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",21.53,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.62,2.5755699999999999,200,56.62,145.82877339999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",30.88,2.5755699999999999,200,30.88,79.533601599999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",16,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",56.1,2.5755699999999999,200,56.1,144.48947699999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",9,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",19.8,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",53.43,2.5755699999999999,200,53.43,137.6127051]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",158,3.9677699999999998,300,158,626.90765999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",200,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",197.08,3.9677699999999998,300,197.08,781.96811160000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",76.8,3.9677699999999998,300,76.8,304.72473600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",94.5,2.5755699999999999,200,94.5,243.39136500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",59.5,2.5755699999999999,200,59.5,153.24641500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.99,2.5755699999999999,200,95.99,247.2289643]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",230,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75.69,2.5755699999999999,200,75.69,194.94489329999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",26.64,4.2740539999999996,200,26.64,113.86079856000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95,2.5755699999999999,200,95,244.67914999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",149,2.5755699999999999,200,149,383.75993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",1515.74,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",106.0421,2.5755699999999999,200,106.0421,273.11885149699998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",14,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",18,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",10.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",10,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",45,2.5755699999999999,200,45,115.90065]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42,2.5755699999999999,200,42,108.17394]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Religioso","Não Residencial",25,3.9677699999999998,300,25,99.194249999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",102.78,2.5755699999999999,200,102.78,264.71708460000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",26,3.9677699999999998,300,26,103.16202]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63,2.5755699999999999,200,63,162.26091]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",11.04,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",20.98,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",147.41999999999999,3.9677699999999998,300,147.41999999999999,584.92865340000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Comercial","Não Residencial",390,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",15.4,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",79.98,2.5755699999999999,200,79.98,205.9940886]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",10.8,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",32,2.5755699999999999,200,32,82.418239999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.06,2.5755699999999999,200,100.06,257.71153420000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",51.11,2.5755699999999999,200,51.11,131.63738269999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Residencial","Residencial",16.8,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49,2.5755699999999999,200,49,126.20292999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",266.8,3.9677699999999998,300,266.8,1058.601036]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",54.05,2.5755699999999999,200,54.05,139.20955850000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Edícula","Industrial","Não Residencial",26.28,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Outros","Residencial",116.85,0.918852,200,116.85,107.36785620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Industrial","Não Residencial",98.73,1.1276820000000001,300,98.73,111.33604386]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Sala/Loja","Comercial","Não Residencial",42,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",48,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Edícula","Outros","Residencial",42,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",410,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",88.828000000000003,4.2740539999999996,200,88.828000000000003,379.65566871200002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",87.473500000000001,4.2740539999999996,200,87.473500000000001,373.86646256900002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",89.86,2.5755699999999999,200,89.86,231.44072019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",144.5607,4.2740539999999996,200,144.5607,617.86023807779998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.49,4.2740539999999996,200,136.49,583.36563046000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.49,4.2740539999999996,200,136.49,583.36563046000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",83,2.5755699999999999,200,83,213.77231]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",176.7336,4.2740539999999996,200,176.7336,755.36895001439996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",110,2.5755699999999999,200,110,283.31270000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.414100000000005,6.111758,300,86.414100000000005,528.14206698780004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",18.45,6.111758,300,18.45,112.7619351]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",18,4.2740539999999996,200,18,76.932972000000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Outros","Residencial",433.5,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",70,2.5755699999999999,200,70,180.28989999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",65.27,4.2740539999999996,200,65.27,278.96750458000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",47.09,6.111758,300,47.09,287.80268422]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",17.34,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.6677,4.2740539999999996,200,109.6677,468.72567185579999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.6677,4.2740539999999996,200,109.6677,468.72567185579999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.6677,4.2740539999999996,200,109.6677,468.72567185579999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.06,2.5755699999999999,200,74.06,190.74671420000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",38.840000000000003,3.9677699999999998,300,38.840000000000003,154.1081868]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",63.9,3.9677699999999998,300,63.9,253.540503]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",21,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",139,6.111758,300,139,849.53436199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",203.28,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",25.02,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",85.24,2.5755699999999999,200,85.24,219.5415868]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",76.8,2.5755699999999999,200,76.8,197.803776]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",90.48,2.5755699999999999,200,90.48,233.0375736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",85.24,2.5755699999999999,200,85.24,219.5415868]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Outros","Prestação de Serviço","Não Residencial",49.8,6.111758,300,49.8,304.36554840000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",24.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",26.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",26.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",34.1,2.5755699999999999,200,34.1,87.826937000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",26.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",26.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",26.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",62,2.5755699999999999,200,62,159.68534]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",136.49,4.2740539999999996,200,136.49,583.36563046000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",188.5,4.2740539999999996,200,188.5,805.65917899999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.86,2.5755699999999999,200,82.86,213.41173019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.37,2.5755699999999999,200,88.37,227.60312089999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",622.23,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",15.84,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",101.9,2.5755699999999999,200,101.9,262.45058299999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",137.12,6.111758,300,137.12,838.04425695999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115.39,2.5755699999999999,200,115.39,297.19502230000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",129.53,2.5755699999999999,200,129.53,333.61358209999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99.432699999999997,4.2740539999999996,200,99.432699999999997,424.98072916580003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99.432699999999997,4.2740539999999996,200,99.432699999999997,424.98072916580003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",100.8994,4.2740539999999996,200,100.8994,431.24948416759997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.03,6.111758,300,25.03,152.97730274]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",167.67,4.2740539999999996,200,167.67,716.63063418000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.22999999999999,4.2740539999999996,200,131.22999999999999,560.88410641999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",186.08,4.2740539999999996,200,186.08,795.31596832000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.57,4.2740539999999996,200,150.57,643.54431078000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",113.9324,2.5755699999999999,200,113.9324,293.44087146800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Escola","Comercial","Não Residencial",1665.97,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",307.8,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",45.286799999999999,2.5755699999999999,200,45.286799999999999,116.639323476]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",79.488600000000005,2.5755699999999999,200,79.488600000000005,204.72845350200001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",258.60000000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.59990000000001,4.2740539999999996,200,111.59990000000001,476.98399899459997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",131.4126,4.2740539999999996,200,131.4126,561.6645486804]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",259.72000000000003,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.56370000000001,4.2740539999999996,200,161.56370000000001,690.53197823979997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.4024,4.2740539999999996,200,122.4024,523.15446732960004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.93,4.2740539999999996,200,118.93,508.31324222000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.97,4.2740539999999996,200,122.97,525.58042037999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",104.51,4.2740539999999996,200,104.51,446.68138354000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",1477.3,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",90,4.2740539999999996,200,90,384.66485999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",49.09,4.2740539999999996,200,49.09,209.81331086]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",148.273,4.2740539999999996,200,148.273,633.726808742]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",147.5223,4.2740539999999996,200,147.5223,630.51827640420004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",68.91,2.5755699999999999,200,68.91,177.48252869999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",622.23,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",155.1,6.111758,300,155.1,947.93366579999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",157.97999999999999,6.111758,300,157.97999999999999,965.53552883999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",156.66999999999999,6.111758,300,156.66999999999999,957.52912586000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.099999999999994,2.5755699999999999,200,65.099999999999994,167.66960700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",342.27,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",121.42,2.5755699999999999,200,121.42,312.72570940000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",199.53,2.5755699999999999,200,199.53,513.90348210000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",327.76,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",282,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",154.56569999999999,4.2740539999999996,200,154.56569999999999,660.62214834780002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",149.80420000000001,4.2740539999999996,200,149.80420000000001,640.27124022680005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",154.56569999999999,4.2740539999999996,200,154.56569999999999,660.62214834780002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",179.08,2.5755699999999999,200,179.08,461.23307560000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",134.85,2.5755699999999999,200,134.85,347.31561449999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",194.35,2.5755699999999999,200,194.35,500.56202949999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",113.04770000000001,4.2740539999999996,200,113.04770000000001,483.1719743758]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99.361099999999993,4.2740539999999996,200,99.361099999999993,424.67470689940001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.6643,4.2740539999999996,200,137.6643,588.38465207219997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.6643,4.2740539999999996,200,137.6643,588.38465207219997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",42,2.5755699999999999,200,42,108.17394]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",115.17,4.2740539999999996,200,115.17,492.24279918000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",115.17,4.2740539999999996,200,115.17,492.24279918000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",347.89,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",112.3725,4.2740539999999996,200,112.3725,480.28613311499998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",1296.54,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",77.77,2.5755699999999999,200,77.77,200.3020789]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",38,2.5755699999999999,200,38,97.871660000000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",206.36070000000001,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",190.11369999999999,4.2740539999999996,200,190.11369999999999,812.55621993980003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",27.83,2.5755699999999999,200,27.83,71.678113100000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",85.909000000000006,2.5755699999999999,200,85.909000000000006,221.26464313]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",48.48,2.5755699999999999,200,48.48,124.8636336]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.9366,4.2740539999999996,200,135.9366,581.00036897639995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.9366,4.2740539999999996,200,135.9366,581.00036897639995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",72.137299999999996,4.2740539999999996,200,72.137299999999996,308.31871561420002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",135.9366,4.2740539999999996,200,135.9366,581.00036897639995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",72.137299999999996,4.2740539999999996,200,72.137299999999996,308.31871561420002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",108.809,4.2740539999999996,200,108.809,465.05554168600003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1156,4.2740539999999996,200,105.1156,449.26975064240003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",101.05,6.111758,300,101.05,617.59314589999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.2958,2.5755699999999999,200,78.2958,201.656313606]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",97.61,4.2740539999999996,200,97.61,417.19041093999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",96.39,4.2740539999999996,200,96.39,411.97606506]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",96.83,4.2740539999999996,200,96.83,413.85664881999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.43,4.2740539999999996,200,95.43,407.87297322000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",96.83,4.2740539999999996,200,96.83,413.85664881999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Residencial","Residencial",77.5,2.5755699999999999,200,77.5,199.606675]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.400000000000006,2.5755699999999999,200,66.400000000000006,171.01784799999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",148.5984,2.5755699999999999,200,148.5984,382.72558108800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",143.5985,6.111758,300,143.5985,877.63928116299996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",120.39,2.5755699999999999,200,120.39,310.07287229999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",191.8288,4.2740539999999996,200,191.8288,819.88664995520003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",186.3092,6.111758,300,186.3092,1138.6767435736001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Comercial","Não Residencial",191.8288,6.111758,300,191.8288,1172.4112030304]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.986800000000002,2.5755699999999999,200,96.986800000000002,249.79629247599999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.295599999999993,2.5755699999999999,200,78.295599999999993,201.655798492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.986599999999996,2.5755699999999999,200,96.986599999999996,249.795777362]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.986599999999996,2.5755699999999999,200,96.986599999999996,249.795777362]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Comercial","Não Residencial",549.63,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",175.7295,4.2740539999999996,200,175.7295,751.07737239300002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.79089999999999,4.2740539999999996,200,109.79089999999999,469.25223530860001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",109.79089999999999,4.2740539999999996,200,109.79089999999999,469.25223530860001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",181.7243,4.2740539999999996,200,181.7243,776.69947131219999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",170.10849999999999,4.2740539999999996,200,170.10849999999999,727.052914859]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",149.40719999999999,4.2740539999999996,200,149.40719999999999,638.57444078879996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",121.14,2.5755699999999999,200,121.14,312.00454980000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",73.69,4.2740539999999996,200,73.69,314.95503925999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.47,2.5755699999999999,200,69.47,178.9248479]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",169.68790000000001,2.5755699999999999,200,169.68790000000001,437.043064603]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.66999999999999,4.2740539999999996,200,140.66999999999999,601.23117618000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",140.66999999999999,4.2740539999999996,200,140.66999999999999,601.23117618000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",180.46,4.2740539999999996,200,180.46,771.29578484000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",227.94,6.111758,300,227.94,1393.1141185199999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",388.34,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",139.59059999999999,4.2740539999999996,200,139.59059999999999,596.61776229240002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",145.12989999999999,4.2740539999999996,200,145.12989999999999,620.29302961459996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",145.12989999999999,4.2740539999999996,200,145.12989999999999,620.29302961459996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182.69,2.5755699999999999,200,182.69,470.53088330000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.83,2.5755699999999999,200,100.83,259.69472309999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",186.15,2.5755699999999999,200,186.15,479.44235550000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",194.1,2.5755699999999999,200,194.1,499.918137]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",76.44,2.5755699999999999,200,76.44,196.8765708]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",348.18,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",172.35,2.5755699999999999,200,172.35,443.89948950000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",695.54,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",303.89,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Especial","Comercial","Não Residencial",2675.69,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",148.91999999999999,2.5755699999999999,200,148.91999999999999,383.55388440000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",6175.18,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.295599999999993,2.5755699999999999,200,78.295599999999993,201.655798492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.295599999999993,2.5755699999999999,200,78.295599999999993,201.655798492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.295599999999993,2.5755699999999999,200,78.295599999999993,201.655798492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.986599999999996,2.5755699999999999,200,96.986599999999996,249.795777362]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.640100000000004,2.5755699999999999,200,68.640100000000004,176.78738235700001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",42.136600000000001,6.111758,300,42.136600000000001,257.5287021428]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",169.98,4.2740539999999996,200,169.98,726.50369892000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",104.5,2.5755699999999999,200,104.5,269.147065]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",87.93,2.5755699999999999,200,87.93,226.46987010000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",46.55,6.111758,300,46.55,284.50233489999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",63.54,6.111758,300,63.54,388.34110332]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.98,4.2740539999999996,200,195.98,837.62910292000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.45,4.2740539999999996,200,122.45,523.35791229999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.45,4.2740539999999996,200,122.45,523.35791229999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",166.41,4.2740539999999996,200,166.41,711.24532613999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.540000000000006,2.5755699999999999,200,78.540000000000006,202.28526780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100,2.5755699999999999,200,100,257.55700000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",66.599999999999994,2.5755699999999999,200,66.599999999999994,171.532962]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",224.8,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",94.98,4.2740539999999996,200,94.98,405.94964892000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",219.9,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",219.9,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.295599999999993,2.5755699999999999,200,78.295599999999993,201.655798492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.295599999999993,2.5755699999999999,200,78.295599999999993,201.655798492]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.986599999999996,2.5755699999999999,200,96.986599999999996,249.795777362]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",160.79,2.5755699999999999,200,160.79,414.12590030000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",147.22,2.5755699999999999,200,147.22,379.17541540000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",550.33000000000004,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",52.6,3.9677699999999998,300,52.6,208.704702]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",89.75,2.5755699999999999,200,89.75,231.15740750000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",80.14,2.5755699999999999,200,80.14,206.40617979999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Escola","Comercial","Não Residencial",1269.27,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",242.1,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",198,2.5755699999999999,200,198,509.96285999999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.9,4.2740539999999996,200,98.9,422.70394060000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",63.11,4.2740539999999996,200,63.11,269.73554794]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",137.56,2.5755699999999999,200,137.56,354.29540919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",137.56,2.5755699999999999,200,137.56,354.29540919999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",136.47999999999999,2.5755699999999999,200,136.47999999999999,351.51379359999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",136.47999999999999,2.5755699999999999,200,136.47999999999999,351.51379359999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",114.73,2.5755699999999999,200,114.73,295.4951461]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",114.73,2.5755699999999999,200,114.73,295.4951461]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.66419999999999,4.2740539999999996,200,161.66419999999999,690.96152066679997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.61660000000001,4.2740539999999996,200,161.61660000000001,690.75807569640006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.66419999999999,4.2740539999999996,200,161.66419999999999,690.96152066679997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",161.61660000000001,4.2740539999999996,200,161.61660000000001,690.75807569640006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",7.59,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",107.1,2.5755699999999999,200,107.1,275.843547]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",143.66,2.5755699999999999,200,143.66,370.00638620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",134.43,2.5755699999999999,200,134.43,346.23387509999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",143.66,2.5755699999999999,200,143.66,370.00638620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",432.51,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",55.52,6.111758,300,55.52,339.32480415999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",145.53,2.5755699999999999,200,145.53,374.82270210000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",78.27,2.5755699999999999,200,78.27,201.58986390000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",117.22,2.5755699999999999,200,117.22,301.90831539999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",224.28,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.29,2.5755699999999999,200,124.29,320.1175953]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",113.59,2.5755699999999999,200,113.59,292.55899629999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",135.56,6.111758,300,135.56,828.50991448000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",231.56,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",185.82,2.5755699999999999,200,185.82,478.59241739999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",142.31,2.5755699999999999,200,142.31,366.52936670000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.27,2.5755699999999999,200,104.27,268.55468389999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.79,2.5755699999999999,200,95.79,246.71385029999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",76.838700000000003,2.5755699999999999,200,76.838700000000003,197.90345055899999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",124.24,4.2740539999999996,200,124.24,531.00846895999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",39.340000000000003,2.5755699999999999,200,39.340000000000003,101.3229238]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",76.7,6.111758,300,76.7,468.77183860000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",74.02,6.111758,300,74.02,452.39232715999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",195.98,4.2740539999999996,200,195.98,837.62910292000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",122.45,4.2740539999999996,200,122.45,523.35791229999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",166.41,4.2740539999999996,200,166.41,711.24532613999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",166.41,4.2740539999999996,200,166.41,711.24532613999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",88.82,6.111758,300,88.82,542.84634556000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",15.4,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.70349999999999,4.2740539999999996,200,187.70349999999999,802.25489498900004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.70349999999999,4.2740539999999996,200,187.70349999999999,802.25489498900004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",236.31489999999999,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.98,6.111758,300,86.98,531.60071084000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",100.8,6.111758,300,100.8,616.06520639999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99.656400000000005,4.2740539999999996,200,99.656400000000005,425.93683504559999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.324,4.2740539999999996,200,120.324,514.27127349600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.324,4.2740539999999996,200,120.324,514.27127349600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",99.656400000000005,4.2740539999999996,200,99.656400000000005,425.93683504559999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.324,4.2740539999999996,200,120.324,514.27127349600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.324,4.2740539999999996,200,120.324,514.27127349600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",120.324,4.2740539999999996,200,120.324,514.27127349600005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",152.05000000000001,2.5755699999999999,200,152.05000000000001,391.61541849999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",85.4,6.111758,300,85.4,521.94413320000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.75,6.111758,300,90.75,554.64203850000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.44,6.111758,300,69.44,424.40047551999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",70.69,6.111758,300,70.69,432.04017302]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",104.08,6.111758,300,104.08,636.11177264000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",100.8,6.111758,300,100.8,616.06520639999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90.75,6.111758,300,90.75,554.64203850000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",100.8,6.111758,300,100.8,616.06520639999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.804000000000002,6.111758,300,67.804000000000002,414.40163943200002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",107.02,2.5755699999999999,200,107.02,275.63750140000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",72.416200000000003,2.5755699999999999,200,72.416200000000003,186.512992234]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",92.873199999999997,2.5755699999999999,200,92.873199999999997,239.20142772400001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",92.873199999999997,2.5755699999999999,200,92.873199999999997,239.20142772400001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",132.27590000000001,2.5755699999999999,200,132.27590000000001,340.68583976299999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",64.786000000000001,6.111758,300,64.786000000000001,395.956353788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.063000000000002,6.111758,300,60.063000000000002,367.09052075400001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",65.968000000000004,6.111758,300,65.968000000000004,403.18045174399998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.281000000000006,6.111758,300,94.281000000000006,576.22265599800005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.516999999999996,6.111758,300,94.516999999999996,577.66503088599995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",78.795000000000002,6.111758,300,78.795000000000002,481.57597161000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",94.281000000000006,6.111758,300,94.281000000000006,576.22265599800005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.064999999999998,6.111758,300,60.064999999999998,367.10274427000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.063000000000002,6.111758,300,60.063000000000002,367.09052075400001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",60.064999999999998,6.111758,300,60.064999999999998,367.10274427000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",66.165000000000006,6.111758,300,66.165000000000006,404.38446807000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",104.55,2.5755699999999999,200,104.55,269.27584350000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",105.79,2.5755699999999999,200,105.79,272.46955029999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.93,2.5755699999999999,200,100.93,259.9522801]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.91,2.5755699999999999,200,103.91,267.62747869999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",312.42939999999999,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.285,4.2740539999999996,200,150.285,642.32620539000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",114.9619,4.2740539999999996,200,114.9619,491.35336854259998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",114.4812,4.2740539999999996,200,114.4812,489.29883078479997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",150.285,4.2740539999999996,200,150.285,642.32620539000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",130.50989999999999,4.2740539999999996,200,130.50989999999999,557.80636013460003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",173.40729999999999,4.2740539999999996,200,173.40729999999999,741.15216419420005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",80.319999999999993,2.5755699999999999,200,80.319999999999993,206.86978239999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",107.17,0.918852,200,107.17,98.473368840000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",78.66,2.5755699999999999,200,78.66,202.59433619999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",126.27,6.111758,300,126.27,771.73168266000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",141.09,3.9677699999999998,300,141.09,559.81266930000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Outros","Industrial","Não Residencial",34.25,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",55.91,2.5755699999999999,200,55.91,144.0001187]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",66.72,4.2740539999999996,200,66.72,285.16488287999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",112.46,4.2740539999999996,200,112.46,480.66011284000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",144.82,6.111758,300,144.82,885.10479355999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",180.67,4.2740539999999996,200,180.67,772.19333617999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",277.79000000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.6033,4.2740539999999996,200,118.6033,506.91690877820002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",174.71340000000001,4.2740539999999996,200,174.71340000000001,746.7345061236]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",174.71340000000001,4.2740539999999996,200,174.71340000000001,746.7345061236]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",174.71340000000001,4.2740539999999996,200,174.71340000000001,746.7345061236]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.6033,4.2740539999999996,200,118.6033,506.91690877820002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.6033,4.2740539999999996,200,118.6033,506.91690877820002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.70349999999999,4.2740539999999996,200,187.70349999999999,802.25489498900004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.70349999999999,4.2740539999999996,200,187.70349999999999,802.25489498900004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.70349999999999,4.2740539999999996,200,187.70349999999999,802.25489498900004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",140.91900000000001,2.5755699999999999,200,140.91900000000001,362.94674882999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",140.91900000000001,2.5755699999999999,200,140.91900000000001,362.94674882999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",112.051,2.5755699999999999,200,112.051,288.59519406999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",100.374,2.5755699999999999,200,100.374,258.52026317999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",100.374,2.5755699999999999,200,100.374,258.52026317999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",111.64,4.2740539999999996,200,111.64,477.15538856000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",119.44,2.5755699999999999,200,119.44,307.62608080000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",90,6.111758,300,90,550.05822000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",21.95,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.52,2.5755699999999999,200,104.52,269.19857639999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",26.43,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",95.81,4.2740539999999996,200,95.81,409.49711373999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",179.82,2.5755699999999999,200,179.82,463.13899739999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",93.01,2.5755699999999999,200,93.01,239.55376570000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",28.01,2.5755699999999999,200,28.01,72.141715700000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",107.85429999999999,6.111758,300,107.85429999999999,659.1793808594]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",141.66999999999999,2.5755699999999999,200,141.66999999999999,364.8810019]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",141.66999999999999,2.5755699999999999,200,141.66999999999999,364.8810019]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",141.66999999999999,2.5755699999999999,200,141.66999999999999,364.8810019]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",141.66999999999999,2.5755699999999999,200,141.66999999999999,364.8810019]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",251.28,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.17,2.5755699999999999,200,69.17,178.1521769]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",193.9357,4.2740539999999996,200,193.9357,828.89165432779998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",193.9357,4.2740539999999996,200,193.9357,828.89165432779998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",208,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",208,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",176.04900000000001,4.2740539999999996,200,176.04900000000001,752.44293264600003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",75.296999999999997,2.5755699999999999,200,75.296999999999997,193.93269429]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.781899999999993,2.5755699999999999,200,82.781899999999993,213.210578183]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.781899999999993,2.5755699999999999,200,82.781899999999993,213.210578183]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",54.22,2.5755699999999999,200,54.22,139.6474054]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",172.29,4.2740539999999996,200,172.29,736.37676366000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",24.67,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",20.87,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",338.73,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",204.34,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",45.91,2.5755699999999999,200,45.91,118.2444187]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",76.2,3.9677699999999998,300,76.2,302.34407399999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.301100000000005,4.2740539999999996,200,98.301100000000005,420.14420965940002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",86.8005,4.2740539999999996,200,86.8005,370.99002422699999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",98.301100000000005,4.2740539999999996,200,98.301100000000005,420.14420965940002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",86.8005,4.2740539999999996,200,86.8005,370.99002422699999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",108,3.9677699999999998,300,108,428.51916]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",94.81,2.5755699999999999,200,94.81,244.1897917]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",116.73,2.5755699999999999,200,116.73,300.6462861]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",111.13,2.5755699999999999,200,111.13,286.22309410000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",111.13,2.5755699999999999,200,111.13,286.22309410000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",64.61,2.5755699999999999,200,64.61,166.40757769999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",111.58,2.5755699999999999,200,111.58,287.3821006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.72,2.5755699999999999,200,93.72,241.3824204]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",94.06,2.5755699999999999,200,94.06,242.25811419999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.35599999999999,4.2740539999999996,200,146.35599999999999,625.53344722400004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",146.35599999999999,4.2740539999999996,200,146.35599999999999,625.53344722400004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",206.1635,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",206.1635,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",209.4451,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Outros","Residencial","Residencial",9.5828000000000007,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",58.39,2.5755699999999999,200,58.39,150.3875323]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",62.77,2.5755699999999999,200,62.77,161.66852890000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",70.34,2.5755699999999999,200,70.34,181.16559380000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",43.67,2.5755699999999999,200,43.67,112.4751419]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",43.67,2.5755699999999999,200,43.67,112.4751419]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",259.94,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",242.67,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",259.94,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",447.7,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",187.96039999999999,4.2740539999999996,200,187.96039999999999,803.35289946160003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",91.88,4.2740539999999996,200,91.88,392.70008152000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",92.33,2.5755699999999999,200,92.33,237.8023781]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",44,2.5755699999999999,200,44,113.32508]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Templo","Religioso","Não Residencial",45,1.1276820000000001,300,86.416205987148899,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",170.57,3.9677699999999998,300,170.57,676.78252889999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Serviço Público","Não Residencial",141.09,3.9677699999999998,300,141.09,559.81266930000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",225.45830000000001,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.83150000000001,4.2740539999999996,200,142.83150000000001,610.46954390099995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.83150000000001,4.2740539999999996,200,142.83150000000001,610.46954390099995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.83150000000001,4.2740539999999996,200,142.83150000000001,610.46954390099995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",142.83150000000001,4.2740539999999996,200,142.83150000000001,610.46954390099995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",86.54,2.5755699999999999,200,86.54,222.88982780000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.74,2.5755699999999999,200,126.74,326.42774179999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",115.8,4.2740539999999996,200,115.8,494.93545319999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",130.91999999999999,4.2740539999999996,200,130.91999999999999,559.55914968000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",115.8,4.2740539999999996,200,115.8,494.93545319999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",130.91999999999999,4.2740539999999996,200,130.91999999999999,559.55914968000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.81,2.5755699999999999,200,88.81,228.73637170000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",39,2.5755699999999999,200,39,100.44723]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",278.70999999999998,6.111758,300,278.70999999999998,1703.4080721800001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",164.47,4.2740539999999996,200,164.47,702.95366137999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",164.47,4.2740539999999996,200,164.47,702.95366137999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.66,4.2740539999999996,200,125.66,537.07762563999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",164.47,4.2740539999999996,200,164.47,702.95366137999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.66,4.2740539999999996,200,125.66,537.07762563999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.66,4.2740539999999996,200,125.66,537.07762563999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.66,4.2740539999999996,200,125.66,537.07762563999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",125.66,4.2740539999999996,200,125.66,537.07762563999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",276.83,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.03,4.2740539999999996,200,101.03,431.80767562]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",218.7,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",91.73,2.5755699999999999,200,91.73,236.25703609999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Comercial","Não Residencial",690.2,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",63.48,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",1135.69,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",109.27,2.5755699999999999,200,109.27,281.43253390000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",643.1,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.63,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",82.73,2.5755699999999999,200,82.73,213.0769061]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.001000000000005,2.5755699999999999,200,96.001000000000005,247.25729557]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",170.25,0.918852,200,170.25,156.43455299999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",31.06,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",127.39,0.918852,200,127.39,117.05255628]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",126.27,0.918852,200,126.27,116.02344204000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",46.75,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",53.99,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Residencial","Residencial",147.06,0.918852,200,147.06,135.12637512000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",119.77,0.918852,200,119.77,110.05090404000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Comercial","Não Residencial",8.1300000000000008,6.111758,300,15.9446758199523,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",16.899999999999999,4.2740539999999996,200,16.899999999999999,72.231512600000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",6.08,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",40.450000000000003,6.111758,300,40.450000000000003,247.22061110000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",21.79,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",16.079999999999998,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.51,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",36.39,2.5755699999999999,200,36.39,93.724992299999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.49,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",15.28,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",121,2.5755699999999999,200,121,311.64397000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",17.12,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",61.93,2.5755699999999999,200,61.93,159.50505010000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",2.4300000000000002,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",111.59,2.5755699999999999,200,111.59,287.40785629999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",35.869999999999997,2.5755699999999999,200,35.869999999999997,92.385695900000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.17,2.5755699999999999,200,72.17,185.8788869]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",115.55,2.5755699999999999,200,115.55,297.60711350000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12.95,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",13.41,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",24.41,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49.8,2.5755699999999999,200,49.8,128.263386]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",14.63,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.16,2.5755699999999999,200,69.16,178.12642120000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",32.54,4.2740539999999996,200,32.54,139.07771715999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",72.34,4.2740539999999996,200,72.34,309.18506636000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",24.15,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.33,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.92,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",45,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",20.56,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Edícula","Industrial","Não Residencial",90.05,1.1276820000000001,300,90.05,101.54776409999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Comercial","Não Residencial",294.04000000000002,1.1276820000000001,300,294.04000000000002,331.58361528]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",7.07,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.03,2.5755699999999999,200,100.03,257.63426709999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",27.89,2.5755699999999999,200,27.89,71.832647300000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",17.2,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",16.78,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",243.75,3.9677699999999998,300,243.75,967.14393749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",18,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",33.75,2.5755699999999999,200,33.75,86.925487500000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",22.96,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",24.9,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",33.29,2.5755699999999999,200,33.29,85.740725299999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",7.36,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",8.58,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.39,2.5755699999999999,200,67.39,173.56766229999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",32.97,2.5755699999999999,200,32.97,84.916542899999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",90.04,2.5755699999999999,200,90.04,231.90432279999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",52.66,2.5755699999999999,200,52.66,135.62951620000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",2.02,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",17.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",7,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",7.1,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",121.88,2.5755699999999999,200,121.88,313.91047159999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.44,2.5755699999999999,200,92.44,238.08569080000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",37.950000000000003,2.5755699999999999,200,37.950000000000003,97.742881499999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",22.39,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",20.3,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",68.510000000000005,2.5755699999999999,200,68.510000000000005,176.4523007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",14.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",24.01,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.86,2.5755699999999999,200,72.86,187.6560302]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",10.84,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.99,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",7.04,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",138.38999999999999,2.5755699999999999,200,138.38999999999999,356.43313230000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",15.28,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Residencial","Residencial",12.4,4.2740539999999996,200,16.286644951140101,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",75.42,2.5755699999999999,200,75.42,194.24948939999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",23.56,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",82.98,3.9677699999999998,300,82.98,329.24555459999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",101.05,2.5755699999999999,200,101.05,260.2613485]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",11.47,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.45,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",32.57,2.5755699999999999,200,32.57,83.886314900000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.37,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",319.63,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",8.58,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",18.350000000000001,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",62.21,2.5755699999999999,200,62.21,160.2262097]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12.11,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.2,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",13.38,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.27,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",9.25,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",32.9,2.5755699999999999,200,32.9,84.736253000000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12.91,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12.93,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",77.650000000000006,2.5755699999999999,200,77.650000000000006,199.9930105]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",55.55,2.5755699999999999,200,55.55,143.0729135]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",3.04,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",61.02,2.5755699999999999,200,61.02,157.16128140000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.84,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",16.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",13.36,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",31.7,2.5755699999999999,200,31.7,81.645568999999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",100.86,2.5755699999999999,200,100.86,259.7719902]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",17.59,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",34.32,2.5755699999999999,200,34.32,88.393562399999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",44.07,2.5755699999999999,200,44.07,113.50536990000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",154,2.5755699999999999,200,154,396.63778000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",26.25,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",18.96,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",47.89,2.5755699999999999,200,47.89,123.3440473]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.5,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",3.24,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",10.62,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",27.12,2.5755699999999999,200,27.12,69.849458400000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",3.13,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",81.86,2.5755699999999999,200,81.86,210.83616019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",44.2,2.5755699999999999,200,44.2,113.840194]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",22.94,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",8.3800000000000008,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",24.86,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",14.76,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",6.83,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",14.76,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",14.76,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",14.76,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",14.76,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",14.76,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",3.25,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",49.48,3.9677699999999998,300,49.48,196.32525960000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",3.2,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",210.05,3.9677699999999998,300,210.05,833.43008850000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.510000000000005,2.5755699999999999,200,81.510000000000005,209.93471070000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",13.73,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Prestação de Serviço","Não Residencial",17.559999999999999,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",35.799999999999997,2.5755699999999999,200,35.799999999999997,92.205405999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",9.08,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",20.420000000000002,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",2.5299999999999998,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",20.190000000000001,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",16.05,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",31.43,2.5755699999999999,200,31.43,80.950165100000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",3.44,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",29.72,3.9677699999999998,300,29.72,117.9221244]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",262.42,3.9677699999999998,300,262.42,1041.2222033999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",262.95,3.9677699999999998,300,262.95,1043.3251215]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",15.19,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",64.849999999999994,2.5755699999999999,200,64.849999999999994,167.02571449999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.05,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.3,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",68.03,2.5755699999999999,200,68.03,175.21602709999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",466.11,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Serviço Público","Não Residencial",157.96,3.9677699999999998,300,157.96,626.74894919999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.2,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",24.15,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",39.21,2.5755699999999999,200,39.21,100.98809970000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",202.05,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",28.58,2.5755699999999999,200,28.58,73.609790599999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",23.05,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",63.43,2.5755699999999999,200,63.43,163.36840509999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",69.099999999999994,2.5755699999999999,200,69.099999999999994,177.97188700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",2.89,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",45.74,2.5755699999999999,200,45.74,117.8065718]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",15.38,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6.18,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",273.18,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",31.91,2.5755699999999999,200,31.91,82.186438699999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",21.98,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",206.62,3.9677699999999998,300,206.62,819.82063740000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.16,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.88,2.5755699999999999,200,69.88,179.98083159999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",9.33,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",19.600000000000001,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",235.7,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",76.650000000000006,2.5755699999999999,200,76.650000000000006,197.4174405]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58.49,2.5755699999999999,200,58.49,150.6450893]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",31.31,2.5755699999999999,200,31.31,80.641096700000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",23.75,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",8.58,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",48.98,2.5755699999999999,200,48.98,126.1514186]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",6,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",5.86,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",25.58,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",2.4700000000000002,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",8.65,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",69.02,2.5755699999999999,200,69.02,177.7658414]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",64.05,2.5755699999999999,200,64.05,164.9652585]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",16.22,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.49,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",42.57,2.5755699999999999,200,42.57,109.64201490000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",4.41,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",53.24,2.5755699999999999,200,53.24,137.12334680000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",39.46,2.5755699999999999,200,39.46,101.6319922]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81,2.5755699999999999,200,81,208.62117000000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",120.6,3.9677699999999998,300,120.6,478.51306199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Industrial","Não Residencial",1003.44,1.1276820000000001,300,300,338.30459999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30.37,2.5755699999999999,200,30.37,78.220060899999993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48.9,2.5755699999999999,200,48.9,125.945373]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",481.25,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",178.26,2.5755699999999999,200,178.26,459.12110819999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",161.25,2.5755699999999999,200,161.25,415.31066249999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",92.08,2.5755699999999999,200,92.08,237.15848560000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",371.93740000000003,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",355.72359999999998,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",532.8664,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",93.3,2.5755699999999999,200,93.3,240.300681]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",50.97,2.5755699999999999,200,50.97,131.27680290000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48.01,2.5755699999999999,200,48.01,123.6531157]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",134.76,2.5755699999999999,200,134.76,347.08381320000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",40.65,2.5755699999999999,200,40.65,104.6969205]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",52.92,2.5755699999999999,200,52.92,136.2991644]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",29.15,2.5755699999999999,200,29.15,75.077865500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",119.07,2.5755699999999999,200,119.07,306.67311990000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",104.02,2.5755699999999999,200,104.02,267.91079139999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",107.51,2.5755699999999999,200,107.51,276.89953070000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",107.51,2.5755699999999999,200,107.51,276.89953070000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",136.75,2.5755699999999999,200,136.75,352.20919750000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",44.64,2.5755699999999999,200,44.64,114.9734448]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.599999999999994,2.5755699999999999,200,65.599999999999994,168.957392]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",39.78,3.9677699999999998,300,39.78,157.83789060000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",25.34,3.9677699999999998,300,25.34,100.54329180000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",129.16999999999999,2.5755699999999999,200,129.16999999999999,332.68637690000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",98.27,0.918852,200,98.27,90.295586040000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Edícula","Residencial","Residencial",17.61,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Galpão","Residencial","Residencial",217.92,0.918852,200,200,183.7704]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",127.1,0.918852,200,127.1,116.78608920000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",225.2,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.52,2.5755699999999999,200,79.52,204.8093264]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",88.24,2.5755699999999999,200,88.24,227.2682968]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64,2.5755699999999999,200,64,164.83647999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",38,2.5755699999999999,200,38,97.871660000000006]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",30.7,2.5755699999999999,200,30.7,79.069998999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",348.83,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",150.24,2.5755699999999999,200,150.24,386.95363680000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",136.02000000000001,2.5755699999999999,200,136.02000000000001,350.32903140000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",40,2.5755699999999999,200,40,103.0228]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",95.75,0.918852,200,95.75,87.980079000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Residencial","Residencial",31.58,2.5755699999999999,200,31.58,81.336500599999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",312.39,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",58,2.5755699999999999,200,58,149.38306]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.979999999999997,2.5755699999999999,200,37.979999999999997,97.820148599999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",126.81,2.5755699999999999,200,126.81,326.60803170000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",130.1,2.5755699999999999,200,130.1,335.08165700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",26.78,6.111758,300,26.78,163.67287923999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",104.55,2.5755699999999999,200,104.55,269.27584350000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",285.22000000000003,3.9677699999999998,300,285.22000000000003,1131.6873594000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",66.790000000000006,6.111758,300,66.790000000000006,408.20431681999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",193.01,2.5755699999999999,200,193.01,497.1107657]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48,2.5755699999999999,200,48,123.62736]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",78.63,2.5755699999999999,200,78.63,202.51706909999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",125.3,2.5755699999999999,200,125.3,322.71892100000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Comercial","Não Residencial",88.84,3.9677699999999998,300,88.84,352.49668680000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",81.599999999999994,2.5755699999999999,200,81.599999999999994,210.16651200000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",65.849999999999994,2.5755699999999999,200,65.849999999999994,169.60128449999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",25.49,6.111758,300,25.49,155.78871142]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",68.900000000000006,2.5755699999999999,200,68.900000000000006,177.456773]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",48.73,2.5755699999999999,200,48.73,125.50752610000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",124.01,2.5755699999999999,200,124.01,319.39643569999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",426.61,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",178,2.5755699999999999,200,178,458.45146]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Residencial","Residencial",149,2.5755699999999999,200,149,383.75993]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",61.93,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",146.81,0.918852,200,146.81,134.89666212]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",56,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",129.94999999999999,0.918852,200,129.94999999999999,119.4048174]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",87.76,0.918852,200,87.76,80.638451520000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",140.69,0.918852,200,140.69,129.27328788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",48.57,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",155.72999999999999,0.918852,200,155.72999999999999,143.09282196000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",117.02,0.918852,200,117.02,107.52406104000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",190.9,0.918852,200,190.9,175.40884679999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",91.72,0.918852,200,91.72,84.27710544]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",108.15,0.918852,200,108.15,99.373843800000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",150.69,0.918852,200,150.69,138.46180788000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Galpão","Comercial","Não Residencial",93.29,6.111758,300,93.29,570.16590382000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",148.19,4.2740539999999996,200,148.19,633.37206226000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",334.61,0.918852,200,200,183.7704]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",40.6,2.5755699999999999,200,40.6,104.56814199999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.3,2.5755699999999999,200,50.3,129.55117100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",84.09,2.5755699999999999,200,84.09,216.5796813]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",71.83,2.5755699999999999,200,71.83,185.0031931]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.17,2.5755699999999999,200,82.17,211.63458689999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",314.63,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",57.84,3.9677699999999998,300,57.84,229.4958168]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",90.41,2.5755699999999999,200,90.41,232.85728370000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",76.98,2.5755699999999999,200,76.98,198.2673786]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",117.26,2.5755699999999999,200,117.26,302.01133820000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",89.39,2.5755699999999999,200,89.39,230.2302023]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.73,6.111758,300,50.73,310.04948333999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",50.32,6.111758,300,50.32,307.54366255999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",324.35000000000002,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Comercial","Não Residencial",16.5,6.111758,300,16.5,100.844007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.72,6.111758,300,69.72,426.11176776000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",67.680000000000007,6.111758,300,67.680000000000007,413.64378144]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",54.11,6.111758,300,54.11,330.70722538000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",86.65,6.111758,300,86.65,529.58383070000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",56.41,6.111758,300,56.41,344.76426878000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",51.69,6.111758,300,51.69,315.91677102]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.9999,4.2740539999999996,200,141.9999,606.91524059460005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.3858,4.2740539999999996,200,118.3858,505.98730203320002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.6728,4.2740539999999996,200,101.6728,434.55503753120001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.72710000000001,4.2740539999999996,200,137.72710000000001,588.65306266339996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.9999,4.2740539999999996,200,141.9999,606.91524059460005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.3858,4.2740539999999996,200,118.3858,505.98730203320002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.6728,4.2740539999999996,200,101.6728,434.55503753120001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.72710000000001,4.2740539999999996,200,137.72710000000001,588.65306266339996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.9999,4.2740539999999996,200,141.9999,606.91524059460005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.3858,4.2740539999999996,200,118.3858,505.98730203320002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.6728,4.2740539999999996,200,101.6728,434.55503753120001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.72710000000001,4.2740539999999996,200,137.72710000000001,588.65306266339996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",141.9999,4.2740539999999996,200,141.9999,606.91524059460005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",118.3858,4.2740539999999996,200,118.3858,505.98730203320002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.6728,4.2740539999999996,200,101.6728,434.55503753120001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",137.78020000000001,4.2740539999999996,200,137.78020000000001,588.88001493080003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.3,2.5755699999999999,200,50.3,129.55117100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",84.09,2.5755699999999999,200,84.09,216.5796813]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",71.83,2.5755699999999999,200,71.83,185.0031931]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.17,2.5755699999999999,200,82.17,211.63458689999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",50.3,2.5755699999999999,200,50.3,129.55117100000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",84.09,2.5755699999999999,200,84.09,216.5796813]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",71.83,2.5755699999999999,200,71.83,185.0031931]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",82.17,2.5755699999999999,200,82.17,211.63458689999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",66.34,0.918852,200,75.757575757575793,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",109.25,0.918852,200,109.25,100.384581]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",156,2.5755699999999999,200,156,401.78892000000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.099999999999994,2.5755699999999999,200,69.099999999999994,177.97188700000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42.75,2.5755699999999999,200,42.75,110.10561749999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",52.35,2.5755699999999999,200,52.35,134.83108949999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",31.07,2.5755699999999999,200,31.07,80.022959900000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",158.36709999999999,4.2740539999999996,200,158.36709999999999,676.86953722340002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",101.869,4.2740539999999996,200,101.869,435.39360692600002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.1948,4.2740539999999996,200,105.1948,449.60825571919997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Templo","Religioso","Não Residencial",232.16,3.9677699999999998,300,232.16,921.1574832]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",95.34,2.5755699999999999,200,95.34,245.55484379999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",182,2.5755699999999999,200,182,468.75373999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",41.88,6.111758,300,41.88,255.96042503999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",57.87,6.111758,300,57.87,353.68743546000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 1 vez por semana"},"1 vez por semana","Casa","Residencial","Residencial",139.99,0.918852,200,139.99,128.63009148]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",135.07,3.9677699999999998,300,135.07,535.92669390000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",32,3.9677699999999998,300,32,126.96863999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",116.3,2.5755699999999999,200,116.3,299.538791]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",107.28,2.5755699999999999,200,107.28,276.3071496]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",96.72,2.5755699999999999,200,96.72,249.1091304]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",116.3,2.5755699999999999,200,116.3,299.538791]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",92.29,2.5755699999999999,200,92.29,237.69935530000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",92.29,2.5755699999999999,200,92.29,237.69935530000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",29.93,2.5755699999999999,200,29.93,77.086810099999994]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",173.45,3.9677699999999998,300,173.45,688.20970650000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",97.41,2.5755699999999999,200,97.41,250.8862737]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",140.12,2.5755699999999999,200,140.12,360.88886839999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",32.909999999999997,3.9677699999999998,300,32.909999999999997,130.57931070000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",73,3.9677699999999998,300,73,289.64720999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",126.01,3.9677699999999998,300,126.01,499.9786977]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",100.72,3.9677699999999998,300,100.72,399.6337944]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Comercial","Não Residencial",4458.8,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Industrial","Não Residencial",16.8,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",219.4,3.9677699999999998,300,219.4,870.52873799999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Silo","Industrial","Não Residencial",87.98,3.9677699999999998,300,87.98,349.08440460000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Industrial","Não Residencial",26.75,3.9677699999999998,300,26.75,106.13784750000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Industrial","Não Residencial",126.96,3.9677699999999998,300,126.96,503.74807920000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122.94,2.5755699999999999,200,122.94,316.64057580000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63.24,2.5755699999999999,200,63.24,162.8790468]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Industrial","Não Residencial",1310.2,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",74.69,2.5755699999999999,200,74.69,192.36932329999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",96.05,2.5755699999999999,200,96.05,247.3834985]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.08,2.5755699999999999,200,69.08,177.9203756]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",79.72,2.5755699999999999,200,79.72,205.32444039999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",64.5,2.5755699999999999,200,64.5,166.12426500000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84.86,2.5755699999999999,200,84.86,218.56287019999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",84,2.5755699999999999,200,84,216.34788]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",29.25,2.5755699999999999,200,29.25,75.335422500000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",109.27,2.5755699999999999,200,109.27,281.43253390000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Residencial","Residencial",38.42,2.5755699999999999,200,38.42,98.953399399999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",71.290000000000006,2.5755699999999999,200,71.290000000000006,183.6123853]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",49.67,2.5755699999999999,200,49.67,127.92856190000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",67.95,2.5755699999999999,200,67.95,175.00998150000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.81,2.5755699999999999,200,98.81,254.4920717]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72,2.5755699999999999,200,72,185.44103999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",246.99,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",70.78,6.111758,300,70.78,432.59023123999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",80.69,6.111758,300,80.69,493.15775301999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",157.04,6.111758,300,157.04,959.79047632000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",239.35,6.111758,300,239.35,1462.8492773]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",71.7,6.111758,300,71.7,438.21304859999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",1295.8499999999999,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",12,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Outros","Residencial",200.1,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Galpão","Prestação de Serviço","Não Residencial",395,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Outros","Religioso","Não Residencial",230,3.9677699999999998,300,230,912.58709999999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",61.1,2.5755699999999999,200,61.1,157.36732699999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",34.61,2.5755699999999999,200,34.61,89.140477700000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",82.1,2.5755699999999999,200,82.1,211.454297]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",503.17,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",69.069999999999993,6.111758,300,69.069999999999993,422.13912506000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",78.650000000000006,6.111758,300,78.650000000000006,480.68976670000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",134.05000000000001,6.111758,300,134.05000000000001,819.28115990000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",204.89,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",145.46,4.2740539999999996,200,145.46,621.70389483999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.36,4.2740539999999996,200,105.36,450.31432943999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",79.63,4.2740539999999996,200,79.63,340.34292002000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",204.89,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",145.46,4.2740539999999996,200,145.46,621.70389483999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",105.36,4.2740539999999996,200,105.36,450.31432943999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",79.63,4.2740539999999996,200,79.63,340.34292002000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",23.8,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",37.200000000000003,2.5755699999999999,200,37.200000000000003,95.811204000000004]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",43.29,2.5755699999999999,200,43.29,111.4964253]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",43.29,2.5755699999999999,200,43.29,111.4964253]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",29.46,2.5755699999999999,200,29.46,75.876292199999995]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",39.21,2.5755699999999999,200,39.21,100.98809970000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",155.9,2.5755699999999999,200,155.9,401.531363]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.8348,4.2740539999999996,200,153.8348,657.49824227919999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.8348,4.2740539999999996,200,153.8348,657.49824227919999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.76679999999999,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.8348,4.2740539999999996,200,153.8348,657.49824227919999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.76679999999999,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.8348,4.2740539999999996,200,153.8348,657.49824227919999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",203.48830000000001,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.76679999999999,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.8348,4.2740539999999996,200,153.8348,657.49824227919999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",203.48830000000001,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.76679999999999,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",153.8348,4.2740539999999996,200,153.8348,657.49824227919999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",203.48830000000001,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",226.76679999999999,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",287.92270000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Apartamento","Residencial","Residencial",302.12360000000001,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",122.92,2.5755699999999999,200,122.92,316.58906439999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.8,2.5755699999999999,200,72.8,187.501496]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",63.2,2.5755699999999999,200,63.2,162.77602400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Box / Garagem","Residencial","Residencial",22.8,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",29.67,2.5755699999999999,200,29.67,76.417161899999996]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",183.57,2.5755699999999999,200,183.57,472.7973849]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Box / Garagem","Residencial","Residencial",44.82,2.5755699999999999,200,44.82,115.4370474]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",159.97999999999999,2.5755699999999999,200,159.97999999999999,412.03968859999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",103.67,2.5755699999999999,200,103.67,267.00934189999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",98.7,2.5755699999999999,200,98.7,254.20875899999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",27.95,2.5755699999999999,200,27.95,71.987181500000005]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",87.99,3.9677699999999998,300,87.99,349.1240823]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Comercial","Não Residencial",33.520000000000003,3.9677699999999998,300,33.520000000000003,132.99965040000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",183.59,6.111758,300,183.59,1122.05765122]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",337.48,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",527.62,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",382.03,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.36,2.5755699999999999,200,100.36,258.48420520000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",38.71,2.5755699999999999,200,38.71,99.700314700000007]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",218.9,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",15.68,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",42,2.5755699999999999,200,42,108.17394]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",12.5,3.9677699999999998,300,24.560395385821302,97.45]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",72.930000000000007,2.5755699999999999,200,72.930000000000007,187.83632009999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",51.08,2.5755699999999999,200,51.08,131.56011559999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",47.06,2.5755699999999999,200,47.06,121.2063242]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",72,4.2740539999999996,200,72,307.73188800000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",30,2.5755699999999999,200,30,77.267099999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Outros","Residencial",22.24,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Apartamento","Residencial","Residencial",47.03,2.5755699999999999,200,47.03,121.1290571]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Edícula","Outros","Residencial",43,4.2740539999999996,200,43,183.784322]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",69.8,2.5755699999999999,200,69.8,179.77478600000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",68.38,2.5755699999999999,200,68.38,176.1174766]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Edícula","Residencial","Residencial",20.3,2.5755699999999999,200,27.027027027027,69.61]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Prestação de Serviço","Não Residencial",923.75,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",286.33,3.9677699999999998,300,286.33,1136.0915841000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",460.83,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",297.60000000000002,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",167.54,2.5755699999999999,200,167.54,431.51099779999998]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",460.45,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",295.52,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",219.21,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 6 vezes por semana"},"6 vezes por semana","Casa","Residencial","Residencial",207,4.2740539999999996,200,200,854.81079999999997]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",100.54,2.5755699999999999,200,100.54,258.94780780000002]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Especial","Comercial","Não Residencial",3550.42,6.111758,300,300,1833.5273999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Sala/Loja","Comercial","Não Residencial",11342.99,3.9677699999999998,300,300,1190.3309999999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",319.04000000000002,2.5755699999999999,200,200,515.11400000000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 6 vezes por semana"},"6 vezes por semana","Sala/Loja","Comercial","Não Residencial",157,6.111758,300,157,959.54600600000003]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Não Residencial - 3 vezes por semana"},"3 vezes por semana","Box / Garagem","Industrial","Não Residencial",151.19999999999999,3.9677699999999998,300,151.19999999999999,599.92682400000001]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",137.19999999999999,2.5755699999999999,200,137.19999999999999,353.36820399999999]
[null,{"$f":"CONCATENATE(Tabela22[[#This Row],[Residencial / Não Residencial]],\" - \",Tabela22[[#This Row],[Frequência]])","v":"Residencial - 3 vezes por semana"},"3 vezes por semana","Casa","Residencial","Residencial",187.8,2.5755699999999999,200,187.8,483.692046]
[null,null,null,"TOTAL",null,null,null,null,null,null,{"$f":"SUM(K15:K14392)","v":5988032.3874284802}]

{"sheet":"Debt","index":7,"n_rows":389,"n_cols":40,"rows_kept":389,"cut":false,"hidden":false,"merged":[]}
["DÍVIDA E CONTA RESERVA",null,null,"Alerta","Erro","IRR","NPV","Macro"]
[null,null,null,{"$f":"CHECKS!$F$9","v":0},{"$f":"CHECKS!$F$15","v":0},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"Project_NPV","v":3.285987481077882},{"$f":"Master_Check","v":0}]
[]
[null,null,{"$f":"Flags!C4","v":"Começo período"},null,null,null,{"$f":"Flags!G4","v":"2024-01-01"},{"$f":"Flags!H4","v":"2025-01-01"},{"$f":"Flags!I4","v":"2026-01-01"},{"$f":"Flags!J4","v":"2027-01-01"},{"$f":"Flags!K4","v":"2028-01-01"},{"$f":"Flags!L4","v":"2029-01-01"},{"$f":"Flags!M4","v":"2030-01-01"},{"$f":"Flags!N4","v":"2031-01-01"},{"$f":"Flags!O4","v":"2032-01-01"},{"$f":"Flags!P4","v":"2033-01-01"},{"$f":"Flags!Q4","v":"2034-01-01"},{"$f":"Flags!R4","v":"2035-01-01"},{"$f":"Flags!S4","v":"2036-01-01"},{"$f":"Flags!T4","v":"2037-01-01"},{"$f":"Flags!U4","v":"2038-01-01"},{"$f":"Flags!V4","v":"2039-01-01"},{"$f":"Flags!W4","v":"2040-01-01"},{"$f":"Flags!X4","v":"2041-01-01"},{"$f":"Flags!Y4","v":"2042-01-01"},{"$f":"Flags!Z4","v":"2043-01-01"},{"$f":"Flags!AA4","v":"2044-01-01"},{"$f":"Flags!AB4","v":"2045-01-01"},{"$f":"Flags!AC4","v":"2046-01-01"},{"$f":"Flags!AD4","v":"2047-01-01"},{"$f":"Flags!AE4","v":"2048-01-01"},{"$f":"Flags!AF4","v":"2049-01-01"},{"$f":"Flags!AG4","v":"2050-01-01"},{"$f":"Flags!AH4","v":"2051-01-01"},{"$f":"Flags!AI4","v":"2052-01-01"},{"$f":"Flags!AJ4","v":"2053-01-01"},{"$f":"Flags!AK4","v":"2054-01-01"},{"$f":"Flags!AL4","v":"2055-01-01"},{"$f":"Flags!AM4","v":"2056-01-01"},{"$f":"Flags!AN4","v":"2057-01-01"}]
[null,null,{"$f":"Flags!C5","v":"Fim período"},null,null,null,{"$f":"Flags!G5","v":"2024-12-31"},{"$f":"Flags!H5","v":"2025-12-31"},{"$f":"Flags!I5","v":"2026-12-31"},{"$f":"Flags!J5","v":"2027-12-31"},{"$f":"Flags!K5","v":"2028-12-31"},{"$f":"Flags!L5","v":"2029-12-31"},{"$f":"Flags!M5","v":"2030-12-31"},{"$f":"Flags!N5","v":"2031-12-31"},{"$f":"Flags!O5","v":"2032-12-31"},{"$f":"Flags!P5","v":"2033-12-31"},{"$f":"Flags!Q5","v":"2034-12-31"},{"$f":"Flags!R5","v":"2035-12-31"},{"$f":"Flags!S5","v":"2036-12-31"},{"$f":"Flags!T5","v":"2037-12-31"},{"$f":"Flags!U5","v":"2038-12-31"},{"$f":"Flags!V5","v":"2039-12-31"},{"$f":"Flags!W5","v":"2040-12-31"},{"$f":"Flags!X5","v":"2041-12-31"},{"$f":"Flags!Y5","v":"2042-12-31"},{"$f":"Flags!Z5","v":"2043-12-31"},{"$f":"Flags!AA5","v":"2044-12-31"},{"$f":"Flags!AB5","v":"2045-12-31"},{"$f":"Flags!AC5","v":"2046-12-31"},{"$f":"Flags!AD5","v":"2047-12-31"},{"$f":"Flags!AE5","v":"2048-12-31"},{"$f":"Flags!AF5","v":"2049-12-31"},{"$f":"Flags!AG5","v":"2050-12-31"},{"$f":"Flags!AH5","v":"2051-12-31"},{"$f":"Flags!AI5","v":"2052-12-31"},{"$f":"Flags!AJ5","v":"2053-12-31"},{"$f":"Flags!AK5","v":"2054-12-31"},{"$f":"Flags!AL5","v":"2055-12-31"},{"$f":"Flags!AM5","v":"2056-12-31"},{"$f":"Flags!AN5","v":"2057-12-31"}]
[null,null,"Ano",null,null,null,{"$f":"YEAR(G5)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,{"$f":"Flags!C6","v":"Timeline"},null,null,null,{"$f":"Flags!G90","v":"Ops"},{"$f":"Flags!H90","v":"Ops"},{"$f":"Flags!I90","v":"Ops"},{"$f":"Flags!J90","v":"Ops"},{"$f":"Flags!K90","v":"Ops"},{"$f":"Flags!L90","v":"Ops"},{"$f":"Flags!M90","v":"Ops"},{"$f":"Flags!N90","v":"Ops"},{"$f":"Flags!O90","v":"Ops"},{"$f":"Flags!P90","v":"Ops"},{"$f":"Flags!Q90","v":"Ops"},{"$f":"Flags!R90","v":"Ops"},{"$f":"Flags!S90","v":"Ops"},{"$f":"Flags!T90","v":"Ops"},{"$f":"Flags!U90","v":"Ops"},{"$f":"Flags!V90","v":"Ops"},{"$f":"Flags!W90","v":"Ops"},{"$f":"Flags!X90","v":"Ops"},{"$f":"Flags!Y90","v":"Ops"},{"$f":"Flags!Z90","v":"Ops"},{"$f":"Flags!AA90","v":"Ops"},{"$f":"Flags!AB90","v":"Ops"},{"$f":"Flags!AC90","v":"Ops"},{"$f":"Flags!AD90","v":"Ops"},{"$f":"Flags!AE90","v":"Ops"},{"$f":"Flags!AF90","v":"Ops"},{"$f":"Flags!AG90","v":"Ops"},{"$f":"Flags!AH90","v":"Ops"},{"$f":"Flags!AI90","v":"Ops"},{"$f":"Flags!AJ90","v":"Ops"},{"$f":"Flags!AK90","v":"Post Ops."},{"$f":"Flags!AL90","v":"Post Ops."},{"$f":"Flags!AM90","v":"Post Ops."},{"$f":"Flags!AN90","v":"Post Ops."}]
[]
[null,null,null,{"$f":"Flags!D8","v":"Inputs"},{"$f":"Flags!E8","v":"Units"},{"$f":"Flags!F8","v":"Total"}]
[]
[null,null,"Correção Monetária"]
[]
[null,null,"Ano de Operação",null,"Ano",null,{"$f":"YEAR(G$5)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,"Dias no período",null,"Dias",null,{"$f":"Flags!H$26","v":365},{"$f":"Flags!I$26","v":365},{"$f":"Flags!J$26","v":365},{"$f":"Flags!K$26","v":366},{"$f":"Flags!L$26","v":365},{"$f":"Flags!M$26","v":365},{"$f":"Flags!N$26","v":365},{"$f":"Flags!O$26","v":366},{"$f":"Flags!P$26","v":365},{"$f":"Flags!Q$26","v":365},{"$f":"Flags!R$26","v":365},{"$f":"Flags!S$26","v":366},{"$f":"Flags!T$26","v":365},{"$f":"Flags!U$26","v":365},{"$f":"Flags!V$26","v":365},{"$f":"Flags!W$26","v":366},{"$f":"Flags!X$26","v":365},{"$f":"Flags!Y$26","v":365},{"$f":"Flags!Z$26","v":365},{"$f":"Flags!AA$26","v":366},{"$f":"Flags!AB$26","v":365},{"$f":"Flags!AC$26","v":365},{"$f":"Flags!AD$26","v":365},{"$f":"Flags!AE$26","v":366},{"$f":"Flags!AF$26","v":365},{"$f":"Flags!AG$26","v":365},{"$f":"Flags!AH$26","v":365},{"$f":"Flags!AI$26","v":366},{"$f":"Flags!AJ$26","v":365},{"$f":"Flags!AK$26","v":365},{"$f":"Flags!AL$26","v":365},{"$f":"Flags!AM$26","v":366},{"$f":"Flags!AN$26","v":365},{"$f":"Flags!AO$26","v":0}]
[null,null,"Dias no ano",null,"Dias",null,{"$f":"SUMIF($G$13:$AN$13,G13,$G$14:$AN$14)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"SUMIF($G$13:$AN$13,AK13,$G$14:$AN$14)","v":365},{"$f":"SUMIF($G$13:$AN$13,AL13,$G$14:$AN$14)","v":366},{"$f":"SUMIF($G$13:$AN$13,AM13,$G$14:$AN$14)","v":365},{"$f":"SUMIF($G$13:$AN$13,AN13,$G$14:$AN$14)","v":0}]
[]
[null,null,"Correção"]
[null,null,"% p.a"]
[null,null,{"$f":"Inputs!C341","v":"None"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0}]
[null,null,{"$f":"Inputs!C342","v":"IPG-M"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":4.1000000000000002E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04}]
[null,null,{"$f":"Inputs!C343","v":"PIB"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.2800000000000001E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.7000000000000001E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2}]
[null,null,{"$f":"Inputs!C344","v":"PIB Serviços"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2}]
[null,null,{"$f":"Inputs!C345","v":"CPI US"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3}]
[null,null,{"$f":"Inputs!C346","v":"SELIC"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.1},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09}]
[null,null,{"$f":"Inputs!C347","v":"CDI"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.9000000000000005E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2}]
[null,null,{"$f":"Inputs!C348","v":"TLP"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.8100000000000007E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2}]
[null,null,{"$f":"Inputs!C349","v":"IPCA"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":4.1200000000000001E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04}]
[]
[null,null,"Index"]
[null,null,{"$f":"C19","v":"None"},null,null,{"$f":"Inputs!E341","v":1},{"$f":"IFERROR(F30*(1+G19)^(G$14/G$15),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(V30*(1+W19)^(W$14/W$15),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AK30*(1+AL19)^(AL$14/AL$15),1)","v":1},1,1]
[null,null,"IPG-M",null,null,{"$f":"Inputs!E342","v":1},1.0409999999999999,1.08264,1.1259456000000001,1.1709834240000001,1.2178227609600001,1.2665356713984002,1.3171970982543362,1.3698849821845096,1.42468038147189,1.4816675967307658,1.5409343005999965,1.6025716726239965,1.6666745395289564,1.7333415211101146,1.8026751819545193,1.8747821892327001,1.9497734768020083,2.0277644158740888,2.1088749925090524,2.1932299922094147,2.2809591918977912,2.3721975595737028,2.4670854619566511,2.5657688804349172,2.6683996356523139,2.7751356210784066,2.8861410459215429,3.0015866877584045,3.1216501552687408,3.2465161614794904,3.3763768079386702,3.5114318802562172,3.6518891554664661,1]
[null,null,"PIB",null,null,{"$f":"Inputs!E343","v":1},1.0127999999999999,1.0300175999999999,1.0495879343999999,1.0695301051535997,1.089851177151518,1.1105583495173967,1.1316589581582273,1.1531604783632334,1.1750705274521347,1.1973968674737252,1.220147407955726,1.2433302087068847,1.2669534826723154,1.2910255988430894,1.315555085221108,1.3405506318403089,1.3660210938452746,1.3919754946283347,1.4184230290262729,1.445373066577772,1.4728351548427494,1.5008190227847615,1.5293345842176718,1.5583919413178073,1.5880013882028454,1.6181734145786992,1.6489187094556943,1.6802481649353522,1.7121728800691238,1.7447041647904371,1.7778535439214553,1.8116327612559628,1.8460537837198259,1]
[null,null,"PIB Serviços",null,null,{"$f":"Inputs!E344","v":1},1.0168999999999999,1.0340856099999998,1.0515616568089996,1.0693330488090715,1.0874047773339448,1.1057819180708883,1.1244696324862862,1.1434731692753044,1.1627978658360569,1.1824491497686862,1.2024325403997769,1.2227536503325329,1.2434181870231527,1.2644319543838438,1.2858008544129307,1.307530888852509,1.3296281608741163,1.3520988767928888,1.3749493478106884,1.398185991788689,1.4218153350499176,1.4458440142122611,1.4702787780524482,1.4951264894015344,1.5203941270724202,1.5460887878199439,1.5722176883341008,1.5987881672669471,1.6258076872937584,1.6532838372090228,1.6812243340578552,1.7096370253034328,1.7385298910310607,1]
[null,null,"CPI US",null,null,{"$f":"Inputs!E345","v":1},1.004,1.008016,1.012048064,1.0160962562560001,1.020160641281024,1.0242412838461481,1.0283382489815327,1.0324516019774588,1.0365814083853686,1.0407277340189101,1.0448906449549857,1.0490702075348057,1.053266488364945,1.0574795543184048,1.0617094725356784,1.0659563104258212,1.0702201356675245,1.0745010162101947,1.0787990202750355,1.0831142163561356,1.0874466732215602,1.0917964599144465,1.0961636457541044,1.1005483003371208,1.1049504935384693,1.1093702955126232,1.1138077766946737,1.1182630078014524,1.1227360598326581,1.1272270040719887,1.1317359120882766,1.1362628557366297,1.1408079071595763,1]
[null,null,"SELIC",null,null,{"$f":"Inputs!E346","v":1},1.1000000000000001,1.1990000000000003,1.3069100000000005,1.4245319000000005,1.5527397710000006,1.6924863503900007,1.844810121925101,2.0108430328983604,2.191818905859213,2.3890826073865425,2.6041000420513316,2.8384690458359518,3.0939312599611877,3.372385073357695,3.6758997299598879,4.0067307056562784,4.3673364691653438,4.7603967513902248,5.1888324590153454,5.6558273803267269,6.1648518445561331,6.7196885105661854,7.3244604765171424,7.9836619194036862,8.7021914921500194,9.4853887264435226,10.33907371182344,11.269590345887551,12.283853477017431,13.389400289949,14.594446316044412,15.907946484488409,17.339661668092369,1]
[null,null,"CDI",null,null,{"$f":"Inputs!E347","v":1},1.099,1.2023060000000001,1.3153227640000003,1.4389631038160005,1.5742256355747046,1.722202845318727,1.8840899127786874,2.061194364579884,2.2549466348503935,2.4669116185263307,2.6988013106678062,2.9524886338705802,3.2300225654544152,3.5336446866071305,3.865807287148201,4.2291931721401319,4.6267373303213049,5.0616506393715079,5.5374457994724304,6.0579657046228395,6.6274144808573867,7.2503914420579818,7.9319282376114328,8.6775294919469079,9.4932172641899175,10.385579687023771,11.361824177604007,12.429835650298784,13.59824020142687,14.876474780360997,16.274863409714932,17.804700570228135,19.478342423829581,1]
[null,null,"TLP",null,null,{"$f":"Inputs!E348","v":1},1.0981000000000001,1.2045058900000001,1.3212225107410001,1.4492489720318029,1.5896811974216847,1.7437213054518459,1.9126878999501298,2.0980273574552974,2.301326208392716,2.5243247179859702,2.7689317831588109,3.0372412729468996,3.3315499522954539,3.6543771426728835,4.0084862877978855,4.396908609085501,4.8229690533058855,5.2903147545712255,5.8029462542891768,6.3652517463297977,6.9820446405491552,7.6586047662183683,8.4007235680649277,9.2147536818104196,10.107663313577849,11.087095888663542,12.16143548027504,13.339878578313691,14.632512812552287,16.050403304088604,17.605687384254789,19.311678491789078,21.18298013764344,1]
[null,null,"IPCA",null,null,{"$f":"Inputs!E349","v":1},1.0411999999999999,1.082848,1.1261619200000001,1.1712083968000002,1.2180567326720002,1.2667790019788803,1.3174501620580354,{"$f":"IFERROR(M38*(1+N27)^(N$14/N$15),1)","v":1.3701481685403569},1.4249540952819713,1.4819522590932501,1.5412303494569801,1.6028795634352593,1.6669947459726697,1.7336745358115766,1.8030215172440398,1.8751423779338015,1.9501480730511536,2.0281539959731996,2.1092801558121277,2.193651362044613,2.2813974165263975,2.3726533131874534,2.4675594457149517,2.5662618235435497,2.6689122964852916,2.7756687883447033,2.8866955398784917,3.0021633614736314,3.1222498959325766,3.2471398917698799,3.3770254874406751,3.5121065069383022,3.6525907672158344,1]
[]
[]
[]
[null,null,"Dívida Senior - Comercial"]
[]
[null,null,"Dívida Senior - Comercial"]
[]
[null,null,"CAPEX Total",null,{"$f":"Ops!E417","v":"$ 000s"},{"$f":"Ops!F418","v":33226.929577229996},{"$f":"Ops!G418","v":7225.3986449999993},{"$f":"Ops!H418","v":245.18614500000001},{"$f":"Ops!I418","v":2147.6074422299998},{"$f":"Ops!J418","v":20.196204999999999},{"$f":"Ops!K418","v":25.897410000000001},{"$f":"Ops!L418","v":68.056530000000009},{"$f":"Ops!M418","v":39.767225000000003},{"$f":"Ops!N418","v":5345.4164099999998},{"$f":"Ops!O418","v":0},{"$f":"Ops!P418","v":20.196204999999999},{"$f":"Ops!Q418","v":813.09014999999999},{"$f":"Ops!R418","v":53.844140000000003},{"$f":"Ops!S418","v":20.196204999999999},{"$f":"Ops!T418","v":6.4164099999999999},{"$f":"Ops!U418","v":5342.8962000000001},{"$f":"Ops!V418","v":88.252735000000001},{"$f":"Ops!W418","v":25.98743},{"$f":"Ops!X418","v":0},{"$f":"Ops!Y418","v":20.704204999999998},{"$f":"Ops!Z418","v":6.4164099999999999},{"$f":"Ops!AA418","v":806.67374000000007},{"$f":"Ops!AB418","v":5413.5483450000002},{"$f":"Ops!AC418","v":6.4164099999999999},{"$f":"Ops!AD418","v":0},{"$f":"Ops!AE418","v":24.600404999999999},{"$f":"Ops!AF418","v":74.472939999999994},{"$f":"Ops!AG418","v":19.571020000000001},{"$f":"Ops!AH418","v":20.704204999999998},{"$f":"Ops!AI418","v":5345.4164099999998},{"$f":"Ops!AJ418","v":0},{"$f":"Ops!AK418","v":0},{"$f":"Ops!AL418","v":0},{"$f":"Ops!AM418","v":0},{"$f":"Ops!AN418","v":0}]
[]
[null,null,{"$f":"Inputs!C241","v":"Alavancagem Indivisíveis"},{"$f":"Inputs!E241","v":0.6}]
[]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[null,null,{"$f":"Flags!C15","v":"Counter Concessão"},null,{"$f":"Flags!E15","v":"Ano"},null,{"$f":"Flags!G15","v":1},{"$f":"Flags!H15","v":2},{"$f":"Flags!I15","v":3},{"$f":"Flags!J15","v":4},{"$f":"Flags!K15","v":5},{"$f":"Flags!L15","v":6},{"$f":"Flags!M15","v":7},{"$f":"Flags!N15","v":8},{"$f":"Flags!O15","v":9},{"$f":"Flags!P15","v":10},{"$f":"Flags!Q15","v":11},{"$f":"Flags!R15","v":12},{"$f":"Flags!S15","v":13},{"$f":"Flags!T15","v":14},{"$f":"Flags!U15","v":15},{"$f":"Flags!V15","v":16},{"$f":"Flags!W15","v":17},{"$f":"Flags!X15","v":18},{"$f":"Flags!Y15","v":19},{"$f":"Flags!Z15","v":20},{"$f":"Flags!AA15","v":21},{"$f":"Flags!AB15","v":22},{"$f":"Flags!AC15","v":23},{"$f":"Flags!AD15","v":24},{"$f":"Flags!AE15","v":25},{"$f":"Flags!AF15","v":26},{"$f":"Flags!AG15","v":27},{"$f":"Flags!AH15","v":28},{"$f":"Flags!AI15","v":29},{"$f":"Flags!AJ15","v":30},{"$f":"Flags!AK15","v":31},{"$f":"Flags!AL15","v":32},{"$f":"Flags!AM15","v":33},{"$f":"Flags!AN15","v":34}]
[]
[null,null,"Ciclo investimentos em anos",15,"Anos"]
[]
[null,null,"Flag de desembolsos",null,"Flag",{"$f":"Flags!F76","v":0},{"$f":"IF(MOD(G51,$D$53)=1,1,0)*G50","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Counter desembolsos",null,"Counter",null,{"$f":"(G55+F56)*G50","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0]
[]
[null,null,{"$f":"Flags!C15","v":"Counter Concessão"},null,{"$f":"Flags!E15","v":"Ano"},null,{"$f":"Flags!G15*G50","v":1},{"$f":"Flags!H15*H50","v":2},{"$f":"Flags!I15*I50","v":3},{"$f":"Flags!J15*J50","v":4},{"$f":"Flags!K15*K50","v":5},{"$f":"Flags!L15*L50","v":6},{"$f":"Flags!M15*M50","v":7},{"$f":"Flags!N15*N50","v":8},{"$f":"Flags!O15*O50","v":9},{"$f":"Flags!P15*P50","v":10},{"$f":"Flags!Q15*Q50","v":11},{"$f":"Flags!R15*R50","v":12},{"$f":"Flags!S15*S50","v":13},{"$f":"Flags!T15*T50","v":14},{"$f":"Flags!U15*U50","v":15},{"$f":"Flags!V15*V50","v":16},{"$f":"Flags!W15*W50","v":17},{"$f":"Flags!X15*X50","v":18},{"$f":"Flags!Y15*Y50","v":19},{"$f":"Flags!Z15*Z50","v":20},{"$f":"Flags!AA15*AA50","v":21},{"$f":"Flags!AB15*AB50","v":22},{"$f":"Flags!AC15*AC50","v":23},{"$f":"Flags!AD15*AD50","v":24},{"$f":"Flags!AE15*AE50","v":25},{"$f":"Flags!AF15*AF50","v":26},{"$f":"Flags!AG15*AG50","v":27},{"$f":"Flags!AH15*AH50","v":28},{"$f":"Flags!AI15*AI50","v":29},{"$f":"Flags!AJ15*AJ50","v":30},{"$f":"Flags!AK15*AK50","v":0},{"$f":"Flags!AL15*AL50","v":0},{"$f":"Flags!AM15*AM50","v":0},{"$f":"Flags!AN15*AN50","v":0}]
[]
[null,null,"Distribuição de investimentos",null,null,null,{"$f":"IF(G55=1,SUM(OFFSET(IF(G55=1,G46,0),0,0,1,$D$53)),F60)","v":21374.165322229997},{"$f":"IF(H55=1,SUM(OFFSET(IF(H55=1,H46,0),0,0,1,$D$53)),G60)","v":21374.165322229997},{"$f":"IF(I55=1,SUM(OFFSET(IF(I55=1,I46,0),0,0,1,$D$53)),H60)","v":21374.165322229997},21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,21374.165322229997,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255,11852.764255]
[]
[null,null,"Alocação de desembolsos para ICSD 1º Ciclo",null,"%",{"$f":"SUM(G62:AN62)","v":1},{"$f":"Inputs!H292","v":0.38863423525915008},{"$f":"Inputs!I292","v":1.059445098370458E-2},{"$f":"Inputs!J292","v":9.2797746703611225E-2},{"$f":"Inputs!K292","v":8.7267453032205107E-4},{"$f":"Inputs!L292","v":1.1190226138181698E-3},{"$f":"Inputs!M292","v":2.9407109084651595E-3},{"$f":"Inputs!N292","v":1.7183349247587021E-3},{"$f":"Inputs!O292","v":0.23097451996414847},{"$f":"Inputs!P292","v":0},{"$f":"Inputs!Q292","v":8.7267453032205107E-4},{"$f":"Inputs!R292","v":3.5133484967137939E-2},{"$f":"Inputs!S292","v":2.3265959909346719E-3},{"$f":"Inputs!T292","v":8.7267453032205107E-4},{"$f":"Inputs!U292","v":2.7725196803576277E-4},{"$f":"Inputs!V292","v":0.23086562212526915},{"$f":"Inputs!W292","v":0},{"$f":"Inputs!X292","v":0},{"$f":"Inputs!Y292","v":0},{"$f":"Inputs!Z292","v":0},{"$f":"Inputs!AA292","v":0},{"$f":"Inputs!AB292","v":0},{"$f":"Inputs!AC292","v":0},{"$f":"Inputs!AD292","v":0},{"$f":"Inputs!AE292","v":0},{"$f":"Inputs!AF292","v":0},{"$f":"Inputs!AG292","v":0},{"$f":"Inputs!AH292","v":0},{"$f":"Inputs!AI292","v":0},{"$f":"Inputs!AJ292","v":0},{"$f":"Inputs!AK292","v":0},{"$f":"Inputs!AL292","v":0},{"$f":"Inputs!AM292","v":0},{"$f":"Inputs!AN292","v":0},{"$f":"Inputs!AO292","v":0}]
[null,null,"Alocação de desembolsos para ICSD 2º Ciclo",null,"%",1,{"$f":"Inputs!H293","v":0},{"$f":"Inputs!I293","v":0},{"$f":"Inputs!J293","v":0},{"$f":"Inputs!K293","v":0},{"$f":"Inputs!L293","v":0},{"$f":"Inputs!M293","v":0},{"$f":"Inputs!N293","v":0},{"$f":"Inputs!O293","v":0},{"$f":"Inputs!P293","v":0},{"$f":"Inputs!Q293","v":0},{"$f":"Inputs!R293","v":0},{"$f":"Inputs!S293","v":0},{"$f":"Inputs!T293","v":0},{"$f":"Inputs!U293","v":0},{"$f":"Inputs!V293","v":0},{"$f":"Inputs!W293","v":7.4457513117896744E-3},{"$f":"Inputs!X293","v":2.1925206172085467E-3},{"$f":"Inputs!Y293","v":0},{"$f":"Inputs!Z293","v":1.7467828225188975E-3},{"$f":"Inputs!AA293","v":5.4134291899826539E-4},{"$f":"Inputs!AB293","v":6.8057857445339015E-2},{"$f":"Inputs!AC293","v":0.45673298047047001},{"$f":"Inputs!AD293","v":5.4134291899826539E-4},{"$f":"Inputs!AE293","v":0},{"$f":"Inputs!AF293","v":2.0754993915974075E-3},{"$f":"Inputs!AG293","v":6.2831706087956782E-3},{"$f":"Inputs!AH293","v":1.6511776982102815E-3},{"$f":"Inputs!AI293","v":1.7467828225188975E-3},{"$f":"Inputs!AJ293","v":0.45098479097355504},{"$f":"Inputs!AK293","v":0},{"$f":"Inputs!AL293","v":0},{"$f":"Inputs!AM293","v":0},{"$f":"Inputs!AN293","v":0},{"$f":"Inputs!AO293","v":0}]
[]
[null,null,"Distribuição de investimentos para dívida",null,null,{"$f":"SUM(G65:AN65)","v":33226.929577229996},{"$f":"G60*SUM(G62:G63)","v":8306.7323943075007},{"$f":"H60*SUM(H62:H63)","v":226.4475468239639},{"$f":"I60*SUM(I62:I63)","v":1983.47437957341},18.652689683602933,{"$f":"K60*SUM(K62:K63)","v":23.918174347063495},62.855241122419486,{"$f":"M60*SUM(M62:M63)","v":36.727974760754144},4936.8875749364224,{"$f":"O60*SUM(O62:O63)","v":0},18.652689683602933,{"$f":"Q60*SUM(Q62:Q63)","v":750.94891603368865},49.729047348275202,{"$f":"S60*SUM(S62:S63)","v":18.652689683602933},5.9260294007100205,4934.559974524982,{"$f":"V60*SUM(V62:V63)","v":88.252735000000015},25.98743,{"$f":"X60*SUM(X62:X63)","v":0},20.704204999999998,{"$f":"Z60*SUM(Z62:Z63)","v":6.4164100000000008},806.67373999999995,{"$f":"AB60*SUM(AB62:AB63)","v":5413.5483450000002},6.4164100000000008,0,24.600404999999999,74.472940000000008,19.571020000000001,20.704204999999998,5345.4164099999998,0,0,0,0,0]
[]
[null,null,"Dívida",null,null,{"$f":"SUM(G67:AN67)","v":19936.157746337998},{"$f":"G65*$D48","v":4984.0394365845004},135.86852809437835,1190.084627744046,11.19161381016176,14.350904608238096,37.713144673451687,22.036784856452485,2962.1325449618535,0,11.19161381016176,450.56934962021319,29.83742840896512,11.19161381016176,3.555617640426012,2960.7359847149892,52.951641000000009,15.592457999999999,0,12.422522999999998,3.8498460000000003,484.00424399999997,3248.129007,3.8498460000000003,0,14.760242999999999,44.683764000000004,11.742611999999999,12.422522999999998,3207.2498459999997,0,0,0,0,0]
[null,null,"Equity",null,null,{"$f":"SUM(G68:AN68)","v":13290.771830892005},{"$f":"G65-G67","v":3322.6929577230003},90.579018729585556,793.38975182936406,7.4610758734411728,{"$f":"K65-K67","v":9.5672697388253987},{"$f":"L65-L67","v":25.142096448967798},14.691189904301659,1974.755029974569,0,7.4610758734411728,300.37956641347546,19.891618939310082,7.4610758734411728,2.3704117602840085,1973.8239898099928,35.301094000000006,10.394972000000001,0,8.281682,2.5665640000000005,322.66949599999998,2165.4193380000002,2.5665640000000005,0,9.8401619999999994,29.789176000000005,7.8284080000000014,8.281682,2138.1665640000001,0,0,0,0,0]
[null,null,"Check",null,null,{"$f":"SUM(F67:F68)-F46","v":0}]
[]
[null,null,"Upfront fee da dívida",{"$f":"Inputs!$E$246","v":5.0000000000000001E-3},"$ 000s",{"$f":"SUM(G71:AN71)","v":99.680788731690015},{"$f":"G67*$D71","v":24.920197182922504},{"$f":"H67*$D71","v":0.67934264047189175},5.9504231387202298,5.5958069050808801E-2,7.1754523041190482E-2,0.18856572336725844,0.11018392428226242,14.810662724809267,0,5.5958069050808801E-2,2.2528467481010659,0.14918714204482561,5.5958069050808801E-2,1.777808820213006E-2,14.803679923574947,0.26475820500000002,7.796228999999999E-2,0,6.2112614999999989E-2,1.9249230000000003E-2,2.4200212199999998,16.240645035,1.9249230000000003E-2,0,7.3801215000000003E-2,0.22341882000000002,5.8713059999999997E-2,6.2112614999999989E-2,16.036249229999999,0,0,0,0,0]
[]
[]
[null,null,"Dívida Senior - Comercial - Balanço"]
[null,null,"Dívida Senior - Comercial (b/f)",null,"$ 000s",null,{"$f":"F78","v":0},{"$f":"G78","v":4984.0394365845004},{"$f":"H78","v":5119.9079646788787},{"$f":"I78","v":5944.2848806601478},{"$f":"J78","v":5498.2238113426056},{"$f":"K78","v":5054.3893983389598},{"$f":"L78","v":4632.6125977088705},{"$f":"M78","v":4191.3881227944366},{"$f":"N78","v":6687.8108763346863},{"$f":"O78","v":5851.834516792851},{"$f":"P78","v":5027.0497710611762},{"$f":"Q78","v":4639.7774921711934},{"$f":"R78","v":3741.65942214592},{"$f":"S78","v":2817.4361804196019},{"$f":"T78","v":1881.8464045868272},{"$f":"U78","v":3901.659187008403},{"$f":"V78","v":52.951641000000109},{"$f":"W78","v":64.761838928571535},{"$f":"X78","v":59.780159010989117},{"$f":"Y78","v":67.22100209340671},{"$f":"Z78","v":64.959847903097014},{"$f":"AA78","v":542.46810711278738},{"$f":"AB78","v":3730.3228799891444},{"$f":"AC78","v":3267.8823659905015},{"$f":"AD78","v":2801.0420279918585},{"$f":"AE78","v":2348.9619329932157},{"$f":"AF78","v":1923.8533103945724},{"$f":"AG78","v":1454.6325947959294},{"$f":"AH78","v":982.17758619728625},{"$f":"AI78","v":3698.3386390986429},{"$f":"AJ78","v":0},{"$f":"AK78","v":0},{"$f":"AL78","v":0},{"$f":"AM78","v":0}]
[null,null,"Conversão após investimentos",null,"$ 000s",{"$f":"SUM(G76:AN76)","v":19936.157746337998},{"$f":"G67","v":4984.0394365845004},135.86852809437835,1190.084627744046,11.19161381016176,14.350904608238096,37.713144673451687,22.036784856452485,2962.1325449618535,0,11.19161381016176,450.56934962021319,29.83742840896512,11.19161381016176,3.555617640426012,2960.7359847149892,52.951641000000009,15.592457999999999,0,12.422522999999998,3.8498460000000003,484.00424399999997,3248.129007,3.8498460000000003,0,14.760242999999999,44.683764000000004,11.742611999999999,12.422522999999998,3207.2498459999997,0,0,0,0,0]
[null,null,"Repagamento",null,"$ 000s",{"$f":"SUM(G77:AN77)","v":-19936.157746337998},{"$f":"-G277","v":0},0,-365.70771176277702,-457.25268312770368,-458.18531761188382,-459.48994530354179,-463.26125977088702,-465.70979142160405,-835.97635954183579,-835.9763595418359,-837.84162851019607,-927.95549843423873,-935.41485553647999,-939.14539347320067,-940.92320229341362,-3901.659187008403,-3.7822600714285719,-4.9816799175824178,-4.9816799175824178,-6.1110001903096904,-6.4959847903096897,-60.274234123643026,-466.29035999864305,-466.84033799864307,-466.84033799864307,-469.79238659864313,-480.9633275986431,-484.87753159864315,-491.08879309864312,-3698.3386390986429,0,0,0,0]
[null,null,"Dívida Senior - Comercial (c/f) ",null,"$ 000s",null,{"$f":"SUM(G75:G77)","v":4984.0394365845004},5119.9079646788787,5944.2848806601478,5498.2238113426056,5054.3893983389598,4632.6125977088705,4191.3881227944366,6687.8108763346863,5851.834516792851,5027.0497710611762,4639.7774921711934,3741.65942214592,2817.4361804196019,1881.8464045868272,3901.659187008403,52.951641000000109,64.761838928571535,59.780159010989117,67.22100209340671,64.959847903097014,542.46810711278738,3730.3228799891444,3267.8823659905015,2801.0420279918585,2348.9619329932157,1923.8533103945724,1454.6325947959294,982.17758619728625,3698.3386390986429,0,0,0,0,0]
[]
[null,null,"1º Ciclo repagamento da dívida"]
[null,null,"Debt Start date",{"$f":"Model_Start","v":"2024-01-01"},"Data"]
[null,null,"Carencia",{"$f":"Inputs!D299","v":2},"Anos"]
[null,null,"Meses no ano",{"$f":"Months_yr","v":12},"Meses"]
[null,null,"Fim da carência",{"$f":"EOMONTH(D81,D82*D83-1)","v":"2025-12-31"},"Data"]
[null,null,"Início pagamento dívida longo prazo",{"$f":"D84+1","v":"2026-01-01"},"Data"]
[]
[null,null,{"$f":"C85","v":"Início pagamento dívida longo prazo"},{"$f":"D85","v":"2026-01-01"},"Data"]
[null,null,"Term loan repayment period end",{"$f":"EOMONTH(D87,(Inputs!D298+Inputs!D299)*Months_yr)","v":"2040-01-31"},"Data"]
[null,null,null,null,"Data",{"$f":"SUM(G90:AN90)","v":14},{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,"Flag de repagamento dívida",null,"Flag",null,{"$f":"IF(AND(G89>=$D87,G89<=$D88),1,0)","v":0},{"$f":"IF(AND(H89>=$D87,H89<=$D88),1,0)","v":0},{"$f":"IF(AND(I89>=$D87,I89<=$D88),1,0)","v":1},{"$f":"IF(AND(J89>=$D87,J89<=$D88),1,0)","v":1},{"$f":"IF(AND(K89>=$D87,K89<=$D88),1,0)","v":1},{"$f":"IF(AND(L89>=$D87,L89<=$D88),1,0)","v":1},{"$f":"IF(AND(M89>=$D87,M89<=$D88),1,0)","v":1},{"$f":"IF(AND(N89>=$D87,N89<=$D88),1,0)","v":1},{"$f":"IF(AND(O89>=$D87,O89<=$D88),1,0)","v":1},{"$f":"IF(AND(P89>=$D87,P89<=$D88),1,0)","v":1},{"$f":"IF(AND(Q89>=$D87,Q89<=$D88),1,0)","v":1},{"$f":"IF(AND(R89>=$D87,R89<=$D88),1,0)","v":1},{"$f":"IF(AND(S89>=$D87,S89<=$D88),1,0)","v":1},{"$f":"IF(AND(T89>=$D87,T89<=$D88),1,0)","v":1},{"$f":"IF(AND(U89>=$D87,U89<=$D88),1,0)","v":1},{"$f":"IF(AND(V89>=$D87,V89<=$D88),1,0)","v":1},{"$f":"IF(AND(W89>=$D87,W89<=$D88),1,0)","v":0},{"$f":"IF(AND(X89>=$D87,X89<=$D88),1,0)","v":0},{"$f":"IF(AND(Y89>=$D87,Y89<=$D88),1,0)","v":0},{"$f":"IF(AND(Z89>=$D87,Z89<=$D88),1,0)","v":0},{"$f":"IF(AND(AA89>=$D87,AA89<=$D88),1,0)","v":0},{"$f":"IF(AND(AB89>=$D87,AB89<=$D88),1,0)","v":0},{"$f":"IF(AND(AC89>=$D87,AC89<=$D88),1,0)","v":0},{"$f":"IF(AND(AD89>=$D87,AD89<=$D88),1,0)","v":0},{"$f":"IF(AND(AE89>=$D87,AE89<=$D88),1,0)","v":0},{"$f":"IF(AND(AF89>=$D87,AF89<=$D88),1,0)","v":0},{"$f":"IF(AND(AG89>=$D87,AG89<=$D88),1,0)","v":0},{"$f":"IF(AND(AH89>=$D87,AH89<=$D88),1,0)","v":0},{"$f":"IF(AND(AI89>=$D87,AI89<=$D88),1,0)","v":0},{"$f":"IF(AND(AJ89>=$D87,AJ89<=$D88),1,0)","v":0},{"$f":"IF(AND(AK89>=$D87,AK89<=$D88),1,0)","v":0},{"$f":"IF(AND(AL89>=$D87,AL89<=$D88),1,0)","v":0},{"$f":"IF(AND(AM89>=$D87,AM89<=$D88),1,0)","v":0},{"$f":"IF(AND(AN89>=$D87,AN89<=$D88),1,0)","v":0}]
[null,null,"Counter de periodo dívida",null,"Counter",null,{"$f":"$F89-SUM($F90:F90)","v":14},{"$f":"$F89-SUM($F90:G90)","v":14},{"$f":"$F89-SUM($F90:H90)","v":14},{"$f":"$F89-SUM($F90:I90)","v":13},{"$f":"$F89-SUM($F90:J90)","v":12},{"$f":"$F89-SUM($F90:K90)","v":11},{"$f":"$F89-SUM($F90:L90)","v":10},{"$f":"$F89-SUM($F90:M90)","v":9},{"$f":"$F89-SUM($F90:N90)","v":8},{"$f":"$F89-SUM($F90:O90)","v":7},{"$f":"$F89-SUM($F90:P90)","v":6},{"$f":"$F89-SUM($F90:Q90)","v":5},{"$f":"$F89-SUM($F90:R90)","v":4},{"$f":"$F89-SUM($F90:S90)","v":3},{"$f":"$F89-SUM($F90:T90)","v":2},{"$f":"$F89-SUM($F90:U90)","v":1},{"$f":"$F89-SUM($F90:V90)","v":0},{"$f":"$F89-SUM($F90:W90)","v":0},{"$f":"$F89-SUM($F90:X90)","v":0},{"$f":"$F89-SUM($F90:Y90)","v":0},{"$f":"$F89-SUM($F90:Z90)","v":0},{"$f":"$F89-SUM($F90:AA90)","v":0},{"$f":"$F89-SUM($F90:AB90)","v":0},{"$f":"$F89-SUM($F90:AC90)","v":0},{"$f":"$F89-SUM($F90:AD90)","v":0},{"$f":"$F89-SUM($F90:AE90)","v":0},{"$f":"$F89-SUM($F90:AF90)","v":0},{"$f":"$F89-SUM($F90:AG90)","v":0},{"$f":"$F89-SUM($F90:AH90)","v":0},{"$f":"$F89-SUM($F90:AI90)","v":0},{"$f":"$F89-SUM($F90:AJ90)","v":0},{"$f":"$F89-SUM($F90:AK90)","v":0},{"$f":"$F89-SUM($F90:AL90)","v":0},{"$f":"$F89-SUM($F90:AM90)","v":0}]
[]
[null,null,"2º Ciclo repagamento da dívida"]
[null,null,"Debt Start date",{"$f":"D88","v":"2040-01-31"},"Data"]
[null,null,{"$f":"C82","v":"Carencia"},{"$f":"Inputs!D312","v":0},"Anos"]
[null,null,"Meses no ano",{"$f":"Months_yr","v":12},"Meses"]
[null,null,"Fim da carência",{"$f":"EOMONTH(D94,D95*D96-1)","v":"2039-12-31"},"Data"]
[null,null,"Início pagamento dívida longo prazo",{"$f":"D97+1","v":"2040-01-01"},"Data"]
[]
[null,null,"Início pagamento dívida longo prazo",{"$f":"D98","v":"2040-01-01"},"Data"]
[null,null,"Term loan repayment period end",{"$f":"EOMONTH(D100,(Inputs!D298+Inputs!D299)*Months_yr)","v":"2054-01-31"},"Data"]
[null,null,null,null,"Data",{"$f":"SUM(G103:AN103)","v":14},{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,"Flag de repagamento dívida",null,"Flag",null,{"$f":"IF(AND(G102>=$D100,G102<=$D101),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(W102>=$D100,W102<=$D101),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,"Counter de periodo dívida",null,"Counter",null,{"$f":"$F102-SUM($F103:F103)","v":14},{"$f":"$F102-SUM($F103:G103)","v":14},{"$f":"$F102-SUM($F103:H103)","v":14},{"$f":"$F102-SUM($F103:I103)","v":14},{"$f":"$F102-SUM($F103:J103)","v":14},{"$f":"$F102-SUM($F103:K103)","v":14},{"$f":"$F102-SUM($F103:L103)","v":14},{"$f":"$F102-SUM($F103:M103)","v":14},{"$f":"$F102-SUM($F103:N103)","v":14},{"$f":"$F102-SUM($F103:O103)","v":14},{"$f":"$F102-SUM($F103:P103)","v":14},{"$f":"$F102-SUM($F103:Q103)","v":14},{"$f":"$F102-SUM($F103:R103)","v":14},{"$f":"$F102-SUM($F103:S103)","v":14},{"$f":"$F102-SUM($F103:T103)","v":14},{"$f":"$F102-SUM($F103:U103)","v":14},{"$f":"$F102-SUM($F103:V103)","v":14},{"$f":"$F102-SUM($F103:W103)","v":13},{"$f":"$F102-SUM($F103:X103)","v":12},{"$f":"$F102-SUM($F103:Y103)","v":11},{"$f":"$F102-SUM($F103:Z103)","v":10},{"$f":"$F102-SUM($F103:AA103)","v":9},{"$f":"$F102-SUM($F103:AB103)","v":8},{"$f":"$F102-SUM($F103:AC103)","v":7},{"$f":"$F102-SUM($F103:AD103)","v":6},{"$f":"$F102-SUM($F103:AE103)","v":5},{"$f":"$F102-SUM($F103:AF103)","v":4},{"$f":"$F102-SUM($F103:AG103)","v":3},{"$f":"$F102-SUM($F103:AH103)","v":2},{"$f":"$F102-SUM($F103:AI103)","v":1},{"$f":"$F102-SUM($F103:AJ103)","v":0},{"$f":"$F102-SUM($F103:AK103)","v":0},{"$f":"$F102-SUM($F103:AL103)","v":0},{"$f":"$F102-SUM($F103:AM103)","v":0}]
[]
[null,null,"Fiança Bancária"]
[null,null,"Taxa Fiança Bancária",{"$f":"Inputs!D303","v":0.02},"% p.a"]
[]
[null,null,{"$f":"DFs!C135","v":"Dívida Senior - Comercial"},null,{"$f":"DFs!E135","v":"$ 000s"},null,{"$f":"DFs!G135","v":4984.0394365845004},{"$f":"DFs!H135","v":5119.9079646788787},{"$f":"DFs!I135","v":5944.2848806601478},{"$f":"DFs!J135","v":5498.2238113426056},{"$f":"DFs!K135","v":5054.3893983389598},{"$f":"DFs!L135","v":4632.6125977088705},{"$f":"DFs!M135","v":4191.3881227944366},{"$f":"DFs!N135","v":6687.8108763346863},{"$f":"DFs!O135","v":5851.834516792851},{"$f":"DFs!P135","v":5027.0497710611762},{"$f":"DFs!Q135","v":4639.7774921711934},{"$f":"DFs!R135","v":3741.65942214592},{"$f":"DFs!S135","v":2817.4361804196019},{"$f":"DFs!T135","v":1881.8464045868272},{"$f":"DFs!U135","v":3901.659187008403},{"$f":"DFs!V135","v":52.951641000000109},{"$f":"DFs!W135","v":64.761838928571535},{"$f":"DFs!X135","v":59.780159010989117},{"$f":"DFs!Y135","v":67.22100209340671},{"$f":"DFs!Z135","v":64.959847903097014},{"$f":"DFs!AA135","v":542.46810711278738},{"$f":"DFs!AB135","v":3730.3228799891444},{"$f":"DFs!AC135","v":3267.8823659905015},{"$f":"DFs!AD135","v":2801.0420279918585},{"$f":"DFs!AE135","v":2348.9619329932157},{"$f":"DFs!AF135","v":1923.8533103945724},{"$f":"DFs!AG135","v":1454.6325947959294},{"$f":"DFs!AH135","v":982.17758619728625},{"$f":"DFs!AI135","v":3698.3386390986429},{"$f":"DFs!AJ135","v":0},{"$f":"DFs!AK135","v":0},{"$f":"DFs!AL135","v":0},{"$f":"DFs!AM135","v":0},{"$f":"DFs!AN135","v":0}]
[null,null,"Saldo elegível Fiança",null,"$ 000s",null,{"$f":"SUM(G109:G109)","v":4984.0394365845004},5119.9079646788787,5944.2848806601478,5498.2238113426056,5054.3893983389598,4632.6125977088705,4191.3881227944366,6687.8108763346863,5851.834516792851,5027.0497710611762,4639.7774921711934,3741.65942214592,2817.4361804196019,1881.8464045868272,3901.659187008403,52.951641000000109,64.761838928571535,59.780159010989117,67.22100209340671,64.959847903097014,542.46810711278738,3730.3228799891444,3267.8823659905015,2801.0420279918585,2348.9619329932157,1923.8533103945724,1454.6325947959294,982.17758619728625,3698.3386390986429,0,0,0,0,0]
[]
[]
[null,null,{"$f":"Flags!C$15","v":"Counter Concessão"},null,{"$f":"Flags!E$15","v":"Ano"},null,{"$f":"Flags!G$15","v":1},{"$f":"Flags!H$15","v":2},{"$f":"Flags!I$15","v":3},{"$f":"Flags!J$15","v":4},{"$f":"Flags!K$15","v":5},{"$f":"Flags!L$15","v":6},{"$f":"Flags!M$15","v":7},{"$f":"Flags!N$15","v":8},{"$f":"Flags!O$15","v":9},{"$f":"Flags!P$15","v":10},{"$f":"Flags!Q$15","v":11},{"$f":"Flags!R$15","v":12},{"$f":"Flags!S$15","v":13},{"$f":"Flags!T$15","v":14},{"$f":"Flags!U$15","v":15},{"$f":"Flags!V$15","v":16},{"$f":"Flags!W$15","v":17},{"$f":"Flags!X$15","v":18},{"$f":"Flags!Y$15","v":19},{"$f":"Flags!Z$15","v":20},{"$f":"Flags!AA$15","v":21},{"$f":"Flags!AB$15","v":22},{"$f":"Flags!AC$15","v":23},{"$f":"Flags!AD$15","v":24},{"$f":"Flags!AE$15","v":25},{"$f":"Flags!AF$15","v":26},{"$f":"Flags!AG$15","v":27},{"$f":"Flags!AH$15","v":28},{"$f":"Flags!AI$15","v":29},{"$f":"Flags!AJ$15","v":30},{"$f":"Flags!AK$15","v":31},{"$f":"Flags!AL$15","v":32},{"$f":"Flags!AM$15","v":33},{"$f":"Flags!AN$15","v":34}]
[null,null,"Prazo da fiança",{"$f":"Inputs!D304","v":10},"Período"]
[null,null,"Flag da Fiança Bancária",null,"Flag",{"$f":"SUM(G115:AN115)","v":10},{"$f":"IF(G113<=$D114,1,0)","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Fiança Bancária",null,"$ 000s",{"$f":"SUM(G118:AN118)","v":1059.8308275259424},{"$f":"IF(G115=1,G110*$D107,0)","v":99.680788731690015},102.39815929357758,118.88569761320296,109.96447622685211,101.0877879667792,92.652251954177416,83.827762455888731,133.75621752669372,117.03669033585702,100.54099542122353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PRICE"]
[]
[null,null,"Juros durante operação - PRICE"]
[null,null,"Taxa  de juros"]
[null,null,{"$f":"Inputs!$C$289","v":"Base"},{"$f":"Inputs!$D$289","v":"CDI"},"% / Ano"]
[null,null,{"$f":"Inputs!$C$290","v":"Indexador"},{"$f":"Inputs!$D$290","v":"None"},"% / Ano"]
[]
[null,null,{"$f":"Flags!C$47","v":" Financial close date  "},{"$f":"Cons_start","v":"2024-01-01"},"Flag"]
[null,null,{"$f":"C88","v":"Term loan repayment period end"},{"$f":"$D$88","v":"2040-01-31"},{"$f":"E88","v":"Data"}]
[null,null,{"$f":"Flags!C$50&\"+ Prazo\"","v":"Flag de operação+ Prazo"},null,"Flag",{"$f":"SUM(G129:AN129)","v":16},{"$f":"IF(AND(G130>=$D127,G130<=$D128),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"Flags!E$49","v":"Meses"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C124","v":"Base"},null,"%",null,{"$f":"IF(G$129=1,INDEX(G$19:G$27,MATCH($D124,$C$19:$C$27,0)),0)","v":9.9000000000000005E-2},9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C125","v":"Indexador"},null,"%",null,{"$f":"IF(G129=1,INDEX(G$19:G$27,MATCH($D125,$C$19:$C$27,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Spread dívida senior",{"$f":"Inputs!$D$292","v":2.5000000000000001E-2},"%"]
[null,null,"All-in  p.a.",null,"%",null,{"$f":"IF(G129=1,$D$134+G131+G132,0)","v":0.124},0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Juros durante operações",null,"$ 000s",{"$f":"SUM(G137:AN137)","v":11044.217410361176},{"$f":"G135*SUM(G140:G141)","v":618.0208901364781},609.26904779678648,750.889118498328,728.86833055308807,704.39670453760198,679.51864292129198,649.06208026416232,964.39036106594506,898.84457097384518,826.83063390419466,798.24209218403746,703.18011309593578,593.60435955054493,469.64285582999884,682.65853453628586,366.79907451265001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dívida Senior - PRICE - Dívida Senior - Comercial"]
[null,null,"Dívida senior (b/f)",null,"$ 000s",null,{"$f":"F143","v":0},{"$f":"G143","v":4984.0394365845004},{"$f":"H143","v":5119.9079646788787},{"$f":"I143","v":6113.7523404174699},{"$f":"J143","v":5904.9491335228713},{"$f":"K143","v":5672.5275521441281},{"$f":"L143","v":5432.2664106407101},{"$f":"M143","v":5141.9881362645756},{"$f":"N143","v":7553.3157224692877},{"$f":"O143","v":6936.9649736200463},{"$f":"P143","v":6257.3473914221186},{"$f":"Q143","v":5879.2391522291509},{"$f":"R143","v":4977.0803151860146},{"$f":"S143","v":3943.0230027797325},{"$f":"T143","v":2775.8903559260693},{"$f":"U143","v":3029.3935229718491},{"$f":"V143","v":0},{"$f":"W143","v":15.592457999999999},{"$f":"X143","v":15.592457999999999},{"$f":"Y143","v":28.014980999999999},{"$f":"Z143","v":31.864826999999998},{"$f":"AA143","v":515.86907099999996},{"$f":"AB143","v":3763.9980780000001},{"$f":"AC143","v":3767.8479240000001},{"$f":"AD143","v":3767.8479240000001},{"$f":"AE143","v":3782.6081670000003},{"$f":"AF143","v":3827.2919310000002},{"$f":"AG143","v":3839.0345430000002},{"$f":"AH143","v":3851.4570660000004},{"$f":"AI143","v":7058.7069119999996},{"$f":"AJ143","v":7058.7069119999996},{"$f":"AK143","v":7058.7069119999996},{"$f":"AL143","v":7058.7069119999996},{"$f":"AM143","v":7058.7069119999996}]
[null,null,"Conversão após investimentos",null,"$ 000s",{"$f":"SUM(G141:AN141)","v":19936.157746337998},{"$f":"G$76","v":4984.0394365845004},135.86852809437835,1190.084627744046,11.19161381016176,14.350904608238096,37.713144673451687,22.036784856452485,2962.1325449618535,0,11.19161381016176,450.56934962021319,29.83742840896512,11.19161381016176,3.555617640426012,2960.7359847149892,52.951641000000009,15.592457999999999,0,12.422522999999998,3.8498460000000003,484.00424399999997,3248.129007,3.8498460000000003,0,14.760242999999999,44.683764000000004,11.742611999999999,12.422522999999998,3207.2498459999997,0,0,0,0,0]
[null,null,"Repagamento",null,"$ 000s",{"$f":"SUM(G142:AN142)","v":-12877.450834337997},{"$f":"-G$152","v":0},0,-196.24025200545475,-219.9948207047604,-246.77248598698122,-277.97428617687012,-312.31505923258783,-550.80495875714143,-616.35074884924154,-690.80919600808943,-828.67758881318071,-931.99626545210151,-1045.2489262164436,-1170.6882644940893,-2707.232817669209,-3082.3451639718478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dívida senior (c/f)",null,"$ 000s",null,{"$f":"SUM(G140:G142)","v":4984.0394365845004},5119.9079646788787,6113.7523404174699,5904.9491335228713,5672.5275521441281,5432.2664106407101,5141.9881362645756,7553.3157224692877,6936.9649736200463,6257.3473914221186,5879.2391522291509,4977.0803151860146,3943.0230027797325,2775.8903559260693,3029.3935229718491,0,15.592457999999999,15.592457999999999,28.014980999999999,31.864826999999998,515.86907099999996,3763.9980780000001,3767.8479240000001,3767.8479240000001,3782.6081670000003,3827.2919310000002,3839.0345430000002,3851.4570660000004,7058.7069119999996,7058.7069119999996,7058.7069119999996,7058.7069119999996,7058.7069119999996,7058.7069119999996]
[]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"E89","v":"Data"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C$90","v":"Flag de repagamento dívida"},null,"Flag",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$91","v":"Counter de periodo dívida"},null,"Counter",0,14,14,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Amotização - PRICE"]
[null,null,"Amotização",null,"$ 000s",{"$f":"SUM(G150:AN150)","v":22694.37830676591},{"$f":"IF(G146=0,0,G137/(1-(1+G135)^-G147))","v":0},0,947.12937050378275,948.86315125784847,951.1691905245832,957.49292909816211,961.37713949675015,1515.1953198230865,1515.1953198230867,1517.6398299122841,1626.9196809972182,1635.1763785480373,1638.8532857669886,1640.331120324088,3389.891352205495,3449.1442384844977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"(-) Juros",null,"$ 000s",{"$f":"SUM(G151:AN151)","v":-11044.217410361176},{"$f":"-G137","v":-618.0208901364781},-609.26904779678648,-750.889118498328,-728.86833055308807,-704.39670453760198,-679.51864292129198,-649.06208026416232,-964.39036106594506,-898.84457097384518,-826.83063390419466,-798.24209218403746,-703.18011309593578,-593.60435955054493,-469.64285582999884,-682.65853453628586,-366.79907451265001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,"$ 000s",{"$f":"SUM(G152:AN152)","v":12877.450834337997},{"$f":"IF(G146=1,SUM(G150:G151),0)","v":0},0,196.24025200545475,219.9948207047604,246.77248598698122,277.97428617687012,312.31505923258783,550.80495875714143,616.35074884924154,690.80919600808943,828.67758881318071,931.99626545210151,1045.2489262164436,1170.6882644940893,2707.232817669209,3082.3451639718478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM146=1,SUM(AM150:AM151),0)","v":0},0]
[]
[]
[null,null,"SAC - 1º Ciclo"]
[]
[null,null,"Juros durante operação - SAC"]
[null,null,"Taxa  de juros"]
[null,null,{"$f":"Inputs!$C$289","v":"Base"},{"$f":"Inputs!$D$289","v":"CDI"},"% / Ano"]
[null,null,{"$f":"Inputs!$C$290","v":"Indexador"},{"$f":"Inputs!$D$290","v":"None"},"% / Ano"]
[]
[null,null,{"$f":"Flags!C$47","v":" Financial close date  "},{"$f":"Cons_start","v":"2024-01-01"},"Flag"]
[null,null,{"$f":"C135","v":"All-in  p.a."},{"$f":"$D$88","v":"2040-01-31"},{"$f":"E135","v":"%"}]
[null,null,{"$f":"Flags!C$50&\"+ Prazo\"","v":"Flag de operação+ Prazo"},null,"Flag",{"$f":"SUM(G164:AN164)","v":16},{"$f":"IF(AND(G165>=$D162,G165<=$D163),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"Flags!E$49","v":"Meses"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C159","v":"Base"},null,"%",null,{"$f":"IF(G164=1,INDEX(G$19:G$27,MATCH($D159,$C$19:$C$27,0)),0)","v":9.9000000000000005E-2},9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C160","v":"Indexador"},null,"%",null,{"$f":"IF(G164=1,INDEX(G$19:G$27,MATCH($D160,$C$19:$C$27,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Spread dívida senior",{"$f":"Inputs!$D$292","v":2.5000000000000001E-2},"%"]
[null,null,"All-in  p.a.",null,"%",null,{"$f":"IF(G164=1,$D$134+G166+G167,0)","v":0.124},0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Juros durante operações",null,"$ 000s",{"$f":"SUM(G172:AN172)","v":9877.9320886430032},{"$f":"G170*SUM(G175:G176)","v":618.0208901364781},609.26904779678648,750.889118498328,708.70170284196672,655.99639119815038,605.96020261847696,553.90327652527344,851.26895946299851,795.84949428382765,697.70010954175848,651.83667536108533,555.68417554903886,446.5892732787737,335.69802396914332,576.26730432691613,464.29744325399992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dívida Senior - SAC - Dívida Senior - Comercial"]
[null,null,"Dívida senior (b/f)",null,"$ 000s",null,{"$f":"F178","v":0},{"$f":"G178","v":4984.0394365845004},{"$f":"H178","v":5119.9079646788787},{"$f":"I178","v":5944.2848806601478},{"$f":"J178","v":5498.2238113426056},{"$f":"K178","v":5054.3893983389598},{"$f":"L178","v":4632.6125977088705},{"$f":"M178","v":4191.3881227944366},{"$f":"N178","v":6687.8108763346863},{"$f":"O178","v":5851.834516792851},{"$f":"P178","v":5027.0497710611762},{"$f":"Q178","v":4639.7774921711934},{"$f":"R178","v":3741.65942214592},{"$f":"S178","v":2817.4361804196019},{"$f":"T178","v":1881.8464045868272},{"$f":"U178","v":3901.659187008403},{"$f":"V178","v":0},{"$f":"W178","v":0},{"$f":"X178","v":0},{"$f":"Y178","v":0},{"$f":"Z178","v":0},{"$f":"AA178","v":0},{"$f":"AB178","v":0},{"$f":"AC178","v":0},{"$f":"AD178","v":0},{"$f":"AE178","v":0},{"$f":"AF178","v":0},{"$f":"AG178","v":0},{"$f":"AH178","v":0},{"$f":"AI178","v":0},{"$f":"AJ178","v":0},{"$f":"AK178","v":0},{"$f":"AL178","v":0},{"$f":"AM178","v":0}]
[null,null,"Conversão após investimentos",null,"$ 000s",{"$f":"SUM(G176:AN176)","v":12824.499193338001},{"$f":"IF(G56<=1,G$76,0)","v":4984.0394365845004},135.86852809437835,1190.084627744046,11.19161381016176,14.350904608238096,37.713144673451687,22.036784856452485,2962.1325449618535,0,11.19161381016176,450.56934962021319,29.83742840896512,11.19161381016176,3.555617640426012,2960.7359847149892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repagamento",null,"$ 000s",{"$f":"SUM(G177:AN177)","v":-12824.499193338001},{"$f":"G186","v":0},0,-365.70771176277702,{"$f":"J186","v":-457.25268312770368},-458.18531761188382,-459.48994530354179,-463.26125977088702,-465.70979142160405,-835.97635954183579,-835.9763595418359,-837.84162851019607,-927.95549843423873,-935.41485553647999,-939.14539347320067,-940.92320229341362,-3901.659187008403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dívida senior (c/f)",null,"$ 000s",null,{"$f":"SUM(G175:G177)","v":4984.0394365845004},5119.9079646788787,5944.2848806601478,5498.2238113426056,5054.3893983389598,4632.6125977088705,4191.3881227944366,6687.8108763346863,5851.834516792851,5027.0497710611762,4639.7774921711934,3741.65942214592,2817.4361804196019,1881.8464045868272,3901.659187008403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"E136","v":0},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C$90","v":"Flag de repagamento dívida"},null,"Flag",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C$91","v":"Counter de periodo dívida"},null,"Counter",0,14,14,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Amotização - SAC"]
[null,null,"(-) Juros",null,"$ 000s",{"$f":"SUM(G185:AN185)","v":-9877.9320886430032},{"$f":"-G172","v":-618.0208901364781},-609.26904779678648,-750.889118498328,-708.70170284196672,-655.99639119815038,-605.96020261847696,-553.90327652527344,-851.26895946299851,-795.84949428382765,-697.70010954175848,-651.83667536108533,-555.68417554903886,-446.5892732787737,-335.69802396914332,-576.26730432691613,-464.29744325399992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,"$ 000s",{"$f":"SUM(G186:AN186)","v":-12824.499193338001},{"$f":"IF(G181=1,-G175/G182,0)","v":0},0,-365.70771176277702,-457.25268312770368,-458.18531761188382,-459.48994530354179,-463.26125977088702,-465.70979142160405,-835.97635954183579,-835.9763595418359,-837.84162851019607,-927.95549843423873,-935.41485553647999,-939.14539347320067,-940.92320229341362,-3901.659187008403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"SAC - 2º Ciclo"]
[]
[null,null,"Juros durante operação - SAC"]
[null,null,"Taxa  de juros"]
[null,null,{"$f":"Inputs!$C$289","v":"Base"},{"$f":"Inputs!$D$289","v":"CDI"},"% / Ano"]
[null,null,{"$f":"Inputs!$C$290","v":"Indexador"},{"$f":"Inputs!$D$290","v":"None"},"% / Ano"]
[]
[null,null,{"$f":"Flags!C$47","v":" Financial close date  "},{"$f":"Cons_start","v":"2024-01-01"},"Flag"]
[null,null,{"$f":"C169","v":"Spread dívida senior"},{"$f":"$D$88","v":"2040-01-31"},{"$f":"E169","v":"%"}]
[null,null,{"$f":"Flags!C$50&\"+ Prazo\"","v":"Flag de operação+ Prazo"},null,"Flag",{"$f":"SUM(G198:AN198)","v":14},{"$f":"G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"Flags!E$49","v":"Meses"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C193","v":"Base"},null,"%",null,{"$f":"IF(G$198=1,INDEX(G$19:G$27,MATCH($D193,$C$19:$C$27,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,0,0,0,0]
[null,null,{"$f":"C194","v":"Indexador"},null,"%",null,{"$f":"IF(G198=1,INDEX(G$19:G$27,MATCH($D194,$C$19:$C$27,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Spread dívida senior",{"$f":"Inputs!D293","v":2.5000000000000001E-2},"%"]
[null,null,"All-in  p.a.",null,"%",null,{"$f":"IF(G198=1,$D$203+G200+G201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11899999999999999,{"$f":"IF(X198=1,$D$203+X200+X201,0)","v":0.11899999999999999},0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0,0,0,0]
[]
[null,null,"Juros durante operações",null,"$ 000s",{"$f":"SUM(G206:AN206)","v":3346.0492406144995},{"$f":"G204*SUM(G209:G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.156747781,7.7066588325000005,8.5921191593076909,8.4574309231153837,65.326726936468532,451.08105657942167,444.36655439270817,388.87800155286965,335.08047024803119,284.84383794219264,230.33591476495411,174.57955901771558,498.54186443147705,440.10229805273849,0,0,0,0]
[]
[null,null,"Dívida Senior - SAC - Dívida Senior - Comercial"]
[null,null,"Dívida senior (b/f)",null,"$ 000s",null,{"$f":"F212","v":0},{"$f":"G212","v":0},{"$f":"H212","v":0},{"$f":"I212","v":0},{"$f":"J212","v":0},{"$f":"K212","v":0},{"$f":"L212","v":0},{"$f":"M212","v":0},{"$f":"N212","v":0},{"$f":"O212","v":0},{"$f":"P212","v":0},{"$f":"Q212","v":0},{"$f":"R212","v":0},{"$f":"S212","v":0},{"$f":"T212","v":0},{"$f":"U212","v":0},{"$f":"V212","v":52.951641000000009},{"$f":"W212","v":64.761838928571436},{"$f":"X212","v":59.780159010989017},{"$f":"Y212","v":67.221002093406597},{"$f":"Z212","v":64.9598479030969},{"$f":"AA212","v":542.46810711278727},{"$f":"AB212","v":3730.3228799891444},{"$f":"AC212","v":3267.8823659905015},{"$f":"AD212","v":2801.0420279918585},{"$f":"AE212","v":2348.9619329932157},{"$f":"AF212","v":1923.8533103945724},{"$f":"AG212","v":1454.6325947959294},{"$f":"AH212","v":982.17758619728625},{"$f":"AI212","v":3698.3386390986429},{"$f":"AJ212","v":0},{"$f":"AK212","v":0},{"$f":"AL212","v":0},{"$f":"AM212","v":0}]
[null,null,"Conversão após investimentos",null,"$ 000s",{"$f":"SUM(G210:AN210)","v":7111.6585530000002},{"$f":"IF(G56>=2,G67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.951641000000009,15.592457999999999,0,12.422522999999998,3.8498460000000003,484.00424399999997,3248.129007,3.8498460000000003,0,14.760242999999999,44.683764000000004,11.742611999999999,12.422522999999998,3207.2498459999997,0,0,0,0,0]
[null,null,"Repagamento",null,"$ 000s",{"$f":"SUM(G211:AN211)","v":-7111.6585530000011},{"$f":"G220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7822600714285719,-4.9816799175824178,-4.9816799175824178,-6.1110001903096904,-6.4959847903096897,-60.274234123643026,-466.29035999864305,-466.84033799864307,-466.84033799864307,-469.79238659864313,-480.9633275986431,-484.87753159864315,-491.08879309864312,-3698.3386390986429,0,0,0,0]
[null,null,"Dívida senior (c/f)",null,"$ 000s",null,{"$f":"SUM(G209:G211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.951641000000009,64.761838928571436,59.780159010989017,67.221002093406597,64.9598479030969,542.46810711278727,3730.3228799891444,3267.8823659905015,2801.0420279918585,2348.9619329932157,1923.8533103945724,1454.6325947959294,982.17758619728625,3698.3386390986429,0,0,0,0,0]
[]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"E170","v":"%"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C$90","v":"Flag de repagamento dívida"},null,"Flag",0,{"$f":"G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,{"$f":"C$91","v":"Counter de periodo dívida"},null,"Counter",0,{"$f":"G104","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[]
[null,null,"Amotização - SAC"]
[null,null,"(-) Juros",null,"$ 000s",{"$f":"SUM(G219:AN219)","v":-3346.0492406144995},{"$f":"-G206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.156747781,-7.7066588325000005,-8.5921191593076909,-8.4574309231153837,-65.326726936468532,-451.08105657942167,-444.36655439270817,-388.87800155286965,-335.08047024803119,-284.84383794219264,-230.33591476495411,-174.57955901771558,-498.54186443147705,-440.10229805273849,0,0,0,0]
[null,null,"Principal",null,"$ 000s",{"$f":"SUM(G220:AN220)","v":-7111.6585530000011},{"$f":"IF(G215=1,-G209/G216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7822600714285719,-4.9816799175824178,-4.9816799175824178,-6.1110001903096904,-6.4959847903096897,-60.274234123643026,-466.29035999864305,-466.84033799864307,-466.84033799864307,-469.79238659864313,-480.9633275986431,-484.87753159864315,-491.08879309864312,-3698.3386390986429,0,0,0,0]
[]
[]
[null,null,"Customizada"]
[]
[null,null,"Juros durante operação - SAC"]
[null,null,"Taxa  de juros"]
[null,null,{"$f":"Inputs!$C$289","v":"Base"},{"$f":"Inputs!$D$289","v":"CDI"},"% / Ano"]
[null,null,{"$f":"Inputs!$C$290","v":"Indexador"},{"$f":"Inputs!$D$290","v":"None"},"% / Ano"]
[]
[null,null,{"$f":"Flags!C$47","v":" Financial close date  "},{"$f":"Cons_start","v":"2024-01-01"},"Flag"]
[null,null,{"$f":"C169","v":"Spread dívida senior"},{"$f":"$D$88","v":"2040-01-31"},{"$f":"E169","v":"%"}]
[null,null,{"$f":"Flags!C$50&\"+ Prazo\"","v":"Flag de operação+ Prazo"},null,"Flag",{"$f":"SUM(G232:AN232)","v":16},{"$f":"IF(AND(G233>=$D230,G233<=$D231),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"Flags!E$49","v":"Meses"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C227","v":"Base"},null,"%",null,{"$f":"IF(G232=1,INDEX(G$19:G$27,MATCH($D227,$C$19:$C$27,0)),0)","v":9.9000000000000005E-2},9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C228","v":"Indexador"},null,"%",null,{"$f":"IF(G232=1,INDEX(G$19:G$27,MATCH($D228,$C$19:$C$27,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Spread dívida senior",1.9E-2,"%"]
[null,null,"All-in  p.a.",null,"%",null,{"$f":"IF(G232=1,$D$134+G234+G235,0)","v":0.124},0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Juros durante operações",null,"$ 000s",{"$f":"SUM(G240:AN240)","v":5647.4450983857314},{"$f":"G238*SUM(G243:G244)","v":618.0208901364781},609.26904779678648,750.889118498328,752.2209205417372,612.51314675254037,436.76403580082587,232.95523746767205,355.1161502483784,355.1161502483784,94.02241645463414,54.949554648214622,57.168406585472219,4.8824560240761006,1.754920542619945,352.75070068029441,359.05194595929441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dívida Senior - Customizada - Dívida Senior - Comercial"]
[null,null,"Dívida senior (b/f)",null,"$ 000s",null,{"$f":"F246","v":0},{"$f":"G246","v":4984.0394365845004},{"$f":"H246","v":5119.9079646788787},{"$f":"I246","v":6309.9925924229246},{"$f":"J246","v":5132.8183958332775},{"$f":"K246","v":3632.572870459539},{"$f":"L246","v":1935.5702526870102},{"$f":"M246","v":22.036784856452414},{"$f":"N246","v":2984.1693298183059},{"$f":"O246","v":778.91272614474701},{"$f":"P246","v":11.191613810161812},{"$f":"Q246","v":450.56934962021319},{"$f":"R246","v":29.837428408965138},{"$f":"S246","v":11.191613810161762},{"$f":"T246","v":3.5556176404260125},{"$f":"U246","v":2964.2916023554153},{"$f":"V246","v":860.44166445735436},{"$f":"W246","v":15.592457999999965},{"$f":"X246","v":0},{"$f":"Y246","v":12.422522999999998},{"$f":"Z246","v":3.8498459999999994},{"$f":"AA246","v":484.00424399999997},{"$f":"AB246","v":3732.1332510000002},{"$f":"AC246","v":980.86006822888658},{"$f":"AD246","v":0},{"$f":"AE246","v":14.760242999999999},{"$f":"AF246","v":44.683763999999996},{"$f":"AG246","v":11.742612000000001},{"$f":"AH246","v":12.422522999999998},{"$f":"AI246","v":3219.6723689999999},{"$f":"AJ246","v":0},{"$f":"AK246","v":0},{"$f":"AL246","v":0},{"$f":"AM246","v":0}]
[null,null,"Conversão após investimentos",null,"$ 000s",{"$f":"SUM(G244:AN244)","v":19936.157746337998},{"$f":"G$76","v":4984.0394365845004},{"$f":"H$76","v":135.86852809437835},1190.084627744046,11.19161381016176,14.350904608238096,37.713144673451687,22.036784856452485,2962.1325449618535,0,11.19161381016176,450.56934962021319,29.83742840896512,11.19161381016176,3.555617640426012,2960.7359847149892,52.951641000000009,15.592457999999999,0,12.422522999999998,3.8498460000000003,484.00424399999997,3248.129007,3.8498460000000003,0,14.760242999999999,44.683764000000004,11.742611999999999,12.422522999999998,3207.2498459999997,0,0,0,0,0]
[null,null,"Repagamento",null,"$ 000s",{"$f":"SUM(G245:AN245)","v":-19936.157746337998},{"$f":"IF(-G260+G243>0,-G260,-G243)","v":0},0,0,-1188.3658103998087,-1514.5964299819766,-1734.7157624459803,-1935.5702526870102,0,-2205.2566036735589,-778.91272614474701,-11.191613810161812,-450.56934962021319,-29.837428408965138,-11.191613810161762,0,-2156.8015788980611,-860.44166445735436,-15.592457999999965,0,-12.422522999999998,-3.8498459999999994,0,-2755.1230287711137,-980.86006822888658,0,-14.760242999999999,-44.683763999999996,-11.742612000000001,0,-3219.6723689999999,0,0,0,0]
[null,null,"Dívida senior (c/f)",null,"$ 000s",null,{"$f":"SUM(G243:G245)","v":4984.0394365845004},5119.9079646788787,6309.9925924229246,5132.8183958332775,3632.572870459539,1935.5702526870102,22.036784856452414,2984.1693298183059,778.91272614474701,11.191613810161812,450.56934962021319,29.837428408965138,11.191613810161762,3.5556176404260125,2964.2916023554153,860.44166445735436,15.592457999999965,0,12.422522999999998,3.8498459999999994,484.00424399999997,3732.1332510000002,980.86006822888658,0,14.760242999999999,44.683763999999996,11.742612000000001,12.422522999999998,3219.6723689999999,0,0,0,0,0]
[]
[null,null,{"$f":"Flags!C$49","v":"Fim período"},null,{"$f":"E170","v":"%"},null,{"$f":"Flags!G$49","v":"2024-12-31"},{"$f":"Flags!H$49","v":"2025-12-31"},{"$f":"Flags!I$49","v":"2026-12-31"},{"$f":"Flags!J$49","v":"2027-12-31"},{"$f":"Flags!K$49","v":"2028-12-31"},{"$f":"Flags!L$49","v":"2029-12-31"},{"$f":"Flags!M$49","v":"2030-12-31"},{"$f":"Flags!N$49","v":"2031-12-31"},{"$f":"Flags!O$49","v":"2032-12-31"},{"$f":"Flags!P$49","v":"2033-12-31"},{"$f":"Flags!Q$49","v":"2034-12-31"},{"$f":"Flags!R$49","v":"2035-12-31"},{"$f":"Flags!S$49","v":"2036-12-31"},{"$f":"Flags!T$49","v":"2037-12-31"},{"$f":"Flags!U$49","v":"2038-12-31"},{"$f":"Flags!V$49","v":"2039-12-31"},{"$f":"Flags!W$49","v":"2040-12-31"},{"$f":"Flags!X$49","v":"2041-12-31"},{"$f":"Flags!Y$49","v":"2042-12-31"},{"$f":"Flags!Z$49","v":"2043-12-31"},{"$f":"Flags!AA$49","v":"2044-12-31"},{"$f":"Flags!AB$49","v":"2045-12-31"},{"$f":"Flags!AC$49","v":"2046-12-31"},{"$f":"Flags!AD$49","v":"2047-12-31"},{"$f":"Flags!AE$49","v":"2048-12-31"},{"$f":"Flags!AF$49","v":"2049-12-31"},{"$f":"Flags!AG$49","v":"2050-12-31"},{"$f":"Flags!AH$49","v":"2051-12-31"},{"$f":"Flags!AI$49","v":"2052-12-31"},{"$f":"Flags!AJ$49","v":"2053-12-31"},{"$f":"Flags!AK$49","v":"2054-12-31"},{"$f":"Flags!AL$49","v":"2055-12-31"},{"$f":"Flags!AM$49","v":"2056-12-31"},{"$f":"Flags!AN$49","v":"2057-12-31"}]
[null,null,{"$f":"C$90","v":"Flag de repagamento dívida"},null,"Flag",0,{"$f":"G$90+G103","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"Amotização - Customizada"]
[null,null,{"$f":"DFs!C62","v":"Fluxo de Caixa para Serviços da Dívida"},null,{"$f":"DFs!E62","v":"$ 000s"},{"$f":"DFs!F62","v":71917.163966070948},{"$f":"DFs!G44+DFs!G49","v":-8095.5581153403073},{"$f":"DFs!H44+DFs!H49","v":-1649.0401257681933},{"$f":"DFs!I44+DFs!I49","v":-1784.6688962403794},{"$f":"DFs!J44+DFs!J49","v":2134.6454040357007},{"$f":"DFs!K44+DFs!K49","v":2339.8205344079688},{"$f":"DFs!L44+DFs!L49","v":2388.6277780714872},{"$f":"DFs!M44+DFs!M49","v":2522.946518285155},{"$f":"DFs!N44+DFs!N49","v":-2239.9546605389442},{"$f":"DFs!O44+DFs!O49","v":2816.410029314131},{"$f":"DFs!P44+DFs!P49","v":2863.1675212976015},{"$f":"DFs!Q44+DFs!Q49","v":2246.6467223493428},{"$f":"DFs!R44+DFs!R49","v":3059.8923531458613},{"$f":"DFs!S44+DFs!S49","v":3197.7705557695595},{"$f":"DFs!T44+DFs!T49","v":3318.8766705222351},{"$f":"DFs!U44+DFs!U49","v":-2083.6511651976371},{"$f":"DFs!V44+DFs!V49","v":2767.438877343091},{"$f":"DFs!W44+DFs!W49","v":2767.9983430497896},{"$f":"DFs!X44+DFs!X49","v":2767.6325656048448},{"$f":"DFs!Y44+DFs!Y49","v":2683.2571020248929},{"$f":"DFs!Z44+DFs!Z49","v":2672.8278570852649},{"$f":"DFs!AA44+DFs!AA49","v":2045.418136752256},{"$f":"DFs!AB44+DFs!AB49","v":-2076.5176346315279},{"$f":"DFs!AC44+DFs!AC49","v":3030.6353316482255},{"$f":"DFs!AD44+DFs!AD49","v":3102.1680908084672},{"$f":"DFs!AE44+DFs!AE49","v":3057.1136340998382},{"$f":"DFs!AF44+DFs!AF49","v":3096.6928722811649},{"$f":"DFs!AG44+DFs!AG49","v":3258.6168093839783},{"$f":"DFs!AH44+DFs!AH49","v":3366.7492724979293},{"$f":"DFs!AI44+DFs!AI49","v":-1409.1220033543186},{"$f":"DFs!AJ44+DFs!AJ49","v":4406.3165198223724},{"$f":"DFs!AK44+DFs!AK49","v":0},{"$f":"DFs!AL44+DFs!AL49","v":0},{"$f":"DFs!AM44+DFs!AM49","v":0},{"$f":"DFs!AN44+DFs!AN49","v":0}]
[null,null,"Fluxo de Caixa para Serviços da Dívida durante repagamento",null,"$ 000s",{"$f":"SUM(G253:AN253)","v":65911.66949960115},{"$f":"MAX(G249*G252,0)","v":0},0,0,2134.6454040357007,2339.8205344079688,2388.6277780714872,2522.946518285155,0,2816.410029314131,2863.1675212976015,2246.6467223493428,3059.8923531458613,3197.7705557695595,3318.8766705222351,0,2767.438877343091,2767.9983430497896,2767.6325656048448,2683.2571020248929,2672.8278570852649,2045.418136752256,0,3030.6353316482255,3102.1680908084672,3057.1136340998382,3096.6928722811649,3258.6168093839783,3366.7492724979293,0,4406.3165198223724,0,0,0,0]
[]
[null,null,{"$f":"C243","v":"Dívida senior (b/f)"},null,{"$f":"E243","v":"$ 000s"},null,{"$f":"G243","v":0},4984.0394365845004,5119.9079646788787,6309.9925924229246,5132.8183958332775,3632.572870459539,1935.5702526870102,22.036784856452414,2984.1693298183059,778.91272614474701,11.191613810161812,450.56934962021319,29.837428408965138,11.191613810161762,3.5556176404260125,2964.2916023554153,860.44166445735436,15.592457999999965,0,12.422522999999998,3.8498459999999994,484.00424399999997,3732.1332510000002,980.86006822888658,0,14.760242999999999,44.683763999999996,11.742612000000001,12.422522999999998,3219.6723689999999,0,0,0,0]
[]
[]
[null,null,"DSCR max",1.1000000000000001,"$ 000s",{"$f":"SUM(G258:AN258)","v":59919.699545091971},{"$f":"G249*(G253/$D$258)","v":0},0,0,1940.586730941546,2127.1095767345168,2171.4797982468062,2293.5877438955954,0,2560.3727539219371,2602.8795648160012,2042.4061112266752,2781.7203210416919,2907.0641416086901,3017.160609565668,0,2515.8535248573553,2516.3621300452633,2516.0296050953134,2439.3246382044481,2429.8435064411497,1859.4710334111417,0,2755.1230287711137,2820.1528098258791,2779.1942128180344,2815.1753384374224,2962.3789176217983,3060.6811568162989,0,4005.7422907476107,0,0,0,0]
[null,null,"(-) Juros",null,"$ 000s",{"$f":"SUM(G259:AN259)","v":-5647.4450983857314},{"$f":"-G240","v":-618.0208901364781},-609.26904779678648,-750.889118498328,-752.2209205417372,-612.51314675254037,-436.76403580082587,-232.95523746767205,-355.1161502483784,-355.1161502483784,-94.02241645463414,-54.949554648214622,-57.168406585472219,-4.8824560240761006,-1.754920542619945,-352.75070068029441,-359.05194595929441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Max Principal",null,"$ 000s",{"$f":"SUM(G260:AN260)","v":56958.300354066501},{"$f":"IF(SUM(G258:G259)>0,SUM(G258:G259),0)","v":0},0,0,1188.3658103998087,1514.5964299819766,1734.7157624459803,2060.6325064279235,0,2205.2566036735589,2508.8571483613669,1987.4565565784605,2724.5519144562195,2902.1816855846141,3015.4056890230481,0,2156.8015788980611,2516.3621300452633,2516.0296050953134,2439.3246382044481,2429.8435064411497,1859.4710334111417,0,2755.1230287711137,2820.1528098258791,2779.1942128180344,2815.1753384374224,2962.3789176217983,3060.6811568162989,0,4005.7422907476107,0,0,0,0]
[]
[]
[null,null,"Debt - Summary"]
[]
[null,null,"Debt Selection",{"$f":"Inputs!D297","v":"SAC"},{"$f":"INDEX(SETUP!$E$27:$E$29,MATCH(Debt!D265,SETUP!$C$27:$C$29,0))","v":2},"Switch"]
[]
[null,null,"Interest during operation - PRICE",null,"$ 000s",{"$f":"SUM(G267:AN267)","v":11044.217410361176},{"$f":"G137","v":618.0208901364781},609.26904779678648,750.889118498328,728.86833055308807,704.39670453760198,679.51864292129198,649.06208026416232,964.39036106594506,898.84457097384518,826.83063390419466,798.24209218403746,703.18011309593578,593.60435955054493,469.64285582999884,682.65853453628586,366.79907451265001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest during operation - SAC",null,"$ 000s",{"$f":"SUM(G268:AN268)","v":13223.981329257504},{"$f":"G172-G219","v":618.0208901364781},609.26904779678648,750.889118498328,708.70170284196672,655.99639119815038,605.96020261847696,553.90327652527344,851.26895946299851,795.84949428382765,697.70010954175848,651.83667536108533,555.68417554903886,446.5892732787737,335.69802396914332,576.26730432691613,464.29744325399992,8.156747781,7.7066588325000005,8.5921191593076909,8.4574309231153837,65.326726936468532,451.08105657942167,444.36655439270817,388.87800155286965,335.08047024803119,284.84383794219264,230.33591476495411,174.57955901771558,498.54186443147705,440.10229805273849,0,0,0,0]
[null,null,"Interest during operation - Sculpted",null,"$ 000s",{"$f":"SUM(G269:AN269)","v":5647.4450983857314},{"$f":"-G259","v":618.0208901364781},609.26904779678648,750.889118498328,752.2209205417372,612.51314675254037,436.76403580082587,232.95523746767205,355.1161502483784,355.1161502483784,94.02241645463414,54.949554648214622,57.168406585472219,4.8824560240761006,1.754920542619945,352.75070068029441,359.05194595929441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Principal Repayment - PRICE",1,"$ 000s",{"$f":"SUM(G272:AN272)","v":12877.450834337997},{"$f":"G152","v":0},0,196.24025200545475,219.9948207047604,246.77248598698122,277.97428617687012,312.31505923258783,550.80495875714143,616.35074884924154,690.80919600808943,828.67758881318071,931.99626545210151,1045.2489262164436,1170.6882644940893,2707.232817669209,3082.3451639718478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment - SAC",2,"$ 000s",{"$f":"SUM(G273:AN273)","v":19936.157746337998},{"$f":"-G186-G211","v":0},0,365.70771176277702,457.25268312770368,458.18531761188382,459.48994530354179,463.26125977088702,465.70979142160405,835.97635954183579,835.9763595418359,837.84162851019607,927.95549843423873,935.41485553647999,939.14539347320067,940.92320229341362,3901.659187008403,3.7822600714285719,4.9816799175824178,4.9816799175824178,6.1110001903096904,6.4959847903096897,60.274234123643026,466.29035999864305,466.84033799864307,466.84033799864307,469.79238659864313,480.9633275986431,484.87753159864315,491.08879309864312,3698.3386390986429,0,0,0,0]
[null,null,"Principal Repayment - Sculpted",3,"$ 000s",{"$f":"SUM(G274:AN274)","v":56958.300354066501},{"$f":"G260","v":0},0,0,1188.3658103998087,1514.5964299819766,1734.7157624459803,2060.6325064279235,0,2205.2566036735589,2508.8571483613669,1987.4565565784605,2724.5519144562195,2902.1816855846141,3015.4056890230481,0,2156.8015788980611,2516.3621300452633,2516.0296050953134,2439.3246382044481,2429.8435064411497,1859.4710334111417,0,2755.1230287711137,2820.1528098258791,2779.1942128180344,2815.1753384374224,2962.3789176217983,3060.6811568162989,0,4005.7422907476107,0,0,0,0]
[]
[null,null,"Interests",null,"$ 000s",{"$f":"SUM(G276:AN276)","v":13223.981329257504},{"$f":"INDEX(G$267:G$269,MATCH($E$265,$D$272:$D$274,0))","v":618.0208901364781},609.26904779678648,750.889118498328,708.70170284196672,655.99639119815038,605.96020261847696,553.90327652527344,851.26895946299851,795.84949428382765,697.70010954175848,651.83667536108533,555.68417554903886,446.5892732787737,335.69802396914332,576.26730432691613,464.29744325399992,8.156747781,7.7066588325000005,8.5921191593076909,8.4574309231153837,65.326726936468532,451.08105657942167,444.36655439270817,388.87800155286965,335.08047024803119,284.84383794219264,230.33591476495411,174.57955901771558,498.54186443147705,440.10229805273849,0,0,0,0]
[null,null,"Principal",null,"$ 000s",{"$f":"SUM(G277:AN277)","v":19936.157746337998},{"$f":"INDEX(G$272:G$274,MATCH($E$265,$D$272:$D$274,0))","v":0},0,365.70771176277702,457.25268312770368,458.18531761188382,459.48994530354179,463.26125977088702,465.70979142160405,835.97635954183579,835.9763595418359,837.84162851019607,927.95549843423873,935.41485553647999,939.14539347320067,940.92320229341362,3901.659187008403,3.7822600714285719,4.9816799175824178,4.9816799175824178,6.1110001903096904,6.4959847903096897,60.274234123643026,466.29035999864305,466.84033799864307,466.84033799864307,469.79238659864313,480.9633275986431,484.87753159864315,491.08879309864312,3698.3386390986429,0,0,0,0]
[]
[]
[]
[]
[null,null,"Conta Reserva"]
[]
[null,null,"Completion and operations flag"]
[null,null,{"$f":"Flags!C50","v":"Flag de operação"},null,{"$f":"Flags!E50","v":"Flag"},{"$f":"Flags!F50","v":29},{"$f":"Flags!G50","v":0},{"$f":"Flags!H50","v":1},{"$f":"Flags!I50","v":1},{"$f":"Flags!J50","v":1},{"$f":"Flags!K50","v":1},{"$f":"Flags!L50","v":1},{"$f":"Flags!M50","v":1},{"$f":"Flags!N50","v":1},{"$f":"Flags!O50","v":1},{"$f":"Flags!P50","v":1},{"$f":"Flags!Q50","v":1},{"$f":"Flags!R50","v":1},{"$f":"Flags!S50","v":1},{"$f":"Flags!T50","v":1},{"$f":"Flags!U50","v":1},{"$f":"Flags!V50","v":1},{"$f":"Flags!W50","v":1},{"$f":"Flags!X50","v":1},{"$f":"Flags!Y50","v":1},{"$f":"Flags!Z50","v":1},{"$f":"Flags!AA50","v":1},{"$f":"Flags!AB50","v":1},{"$f":"Flags!AC50","v":1},{"$f":"Flags!AD50","v":1},{"$f":"Flags!AE50","v":1},{"$f":"Flags!AF50","v":1},{"$f":"Flags!AG50","v":1},{"$f":"Flags!AH50","v":1},{"$f":"Flags!AI50","v":1},{"$f":"Flags!AJ50","v":1},{"$f":"Flags!AK50","v":0},{"$f":"Flags!AL50","v":0},{"$f":"Flags!AM50","v":0},{"$f":"Flags!AN50","v":0}]
[null,null,"Completion and operations flag",null,"Flag",{"$f":"SUM(G286:AN286)","v":29},{"$f":"IF(SUM(G285:G285)<>0,1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"DSRA balance"]
[null,null,{"$f":"C286","v":"Completion and operations flag"},0,{"$f":"E286","v":"Flag"},29,0,1,{"$f":"I286","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[]
[null,null,"DSRA saldo (b/f)",null,"$ 000s",null,{"$f":"F295","v":0},0,372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,{"$f":"S295","v":424.94780581411464},505.73016887344329,1455.3188767541342,3.9796692841428012,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768826,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,{"$f":"AK295","v":0},{"$f":"AL295","v":0},{"$f":"AM295","v":0}]
[null,null,"Depósitos DSRA",null,"$ 000s",null,{"$f":"G331","v":0},372.19894342036832,16.452518569521828,{"$f":"J331","v":0},0,0,99.938071529480681,104.94903431368704,0,0,0,0,0,80.782363059328645,949.58870788069089,0,0.24977696588467158,0.29515344226923013,0.33154401217832152,19.084760204451051,146.51085965876217,133.10054122942881,0,0,0,0,0,110.05785563792045,1049.6034265404203,0,0,0,{"$f":"AM331","v":0},0]
[null,null,"Saques DSRA",null,"$ 000s",null,{"$f":"-G340","v":0},0,0,-17.257559053212049,-16.24385362933856,-16.095203875286074,0,0,-32.716461580689725,-14.666055070770938,-2.0128766293346416,-33.878515056007927,-35.72023712430331,0,0,-1451.3392074699914,0,0,0,0,0,0,-18.31285827994617,-17.932510434946153,-15.761527901946152,-14.445660725746222,-17.280717249079458,0,0,-1379.4803123837937,0,0,{"$f":"-AM340","v":0},0]
[null,null,"DSRA saldo (c/f)",null,"$ 000s",null,{"$f":"SUM(G292:G294)","v":0},372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428012,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768826,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,0,0,{"$f":"SUM(AM292:AM294)","v":0},0]
[]
[null,null,"DSRA Target no período"]
[null,null,"DSRA look forward ",1,"Meses"]
[null,null,{"$f":"C358","v":"Serviço da Dívida"},null,null,{"$f":"SUM(G299:AN299)","v":11053.37969186517},{"$f":"-(DFs!G67/12)*4","v":206.00696337882604},{"$f":"-(DFs!H67/12)*4","v":203.08968259892882},{"$f":"-(DFs!I67/12)*4","v":372.19894342036832},{"$f":"-(DFs!J67/12)*4","v":388.65146198989015},{"$f":"-(DFs!K67/12)*4","v":371.3939029366781},{"$f":"-(DFs!L67/12)*4","v":355.15004930733954},{"$f":"-(DFs!M67/12)*4","v":339.05484543205347},{"$f":"-(DFs!N67/12)*4","v":438.99291696153415},{"$f":"-(DFs!O67/12)*4","v":543.94195127522119},{"$f":"-(DFs!P67/12)*4","v":511.22548969453146},{"$f":"-(DFs!Q67/12)*4","v":496.55943462376052},{"$f":"-(DFs!R67/12)*4","v":494.54655799442588},{"$f":"-(DFs!S67/12)*4","v":460.66804293841795},{"$f":"-(DFs!T67/12)*4","v":424.94780581411464},{"$f":"-(DFs!U67/12)*4","v":505.73016887344329},{"$f":"-(DFs!V67/12)*4","v":1455.3188767541342},{"$f":"-(DFs!W67/12)*4","v":3.9796692841428576},{"$f":"-(DFs!X67/12)*4","v":4.2294462500274728},{"$f":"-(DFs!Y67/12)*4","v":4.5245996922967029},{"$f":"-(DFs!Z67/12)*4","v":4.8561437044750244},{"$f":"-(DFs!AA67/12)*4","v":23.940903908926074},{"$f":"-(DFs!AB67/12)*4","v":170.45176356768823},{"$f":"-(DFs!AC67/12)*4","v":303.55230479711707},{"$f":"-(DFs!AD67/12)*4","v":285.2394465171709},{"$f":"-(DFs!AE67/12)*4","v":267.30693608222475},{"$f":"-(DFs!AF67/12)*4","v":251.5454081802786},{"$f":"-(DFs!AG67/12)*4","v":237.09974745453238},{"$f":"-(DFs!AH67/12)*4","v":219.81903020545292},{"$f":"-(DFs!AI67/12)*4","v":329.87688584337337},{"$f":"-(DFs!AJ67/12)*4","v":1379.4803123837937},{"$f":"-(DFs!AK67/12)*4","v":0},{"$f":"-(DFs!AL67/12)*4","v":0},{"$f":"-(DFs!AM67/12)*4","v":0},{"$f":"-(DFs!AN67/12)*4","v":0}]
[null,null,{"$f":"C285","v":"Flag de operação"},null,"Flag",29,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,"Target DSRA",null,"$ 000s",{"$f":"SUM(OFFSET(G299,0,0,1,$D$298)*F300)","v":5974.2019379859548},{"$f":"SUM(OFFSET(H299,0,0,1,$D$298)*G300)","v":0},{"$f":"SUM(OFFSET(I299,0,0,1,$D$298)*H300)","v":372.19894342036832},{"$f":"SUM(OFFSET(J299,0,0,1,$D$298)*I300)","v":388.65146198989015},{"$f":"SUM(OFFSET(K299,0,0,1,$D$298)*J300)","v":371.3939029366781},{"$f":"SUM(OFFSET(L299,0,0,1,$D$298)*K300)","v":355.15004930733954},{"$f":"SUM(OFFSET(M299,0,0,1,$D$298)*L300)","v":339.05484543205347},{"$f":"SUM(OFFSET(N299,0,0,1,$D$298)*M300)","v":438.99291696153415},{"$f":"SUM(OFFSET(O299,0,0,1,$D$298)*N300)","v":543.94195127522119},{"$f":"SUM(OFFSET(P299,0,0,1,$D$298)*O300)","v":511.22548969453146},{"$f":"SUM(OFFSET(Q299,0,0,1,$D$298)*P300)","v":496.55943462376052},{"$f":"SUM(OFFSET(R299,0,0,1,$D$298)*Q300)","v":494.54655799442588},{"$f":"SUM(OFFSET(S299,0,0,1,$D$298)*R300)","v":460.66804293841795},{"$f":"SUM(OFFSET(T299,0,0,1,$D$298)*S300)","v":424.94780581411464},{"$f":"SUM(OFFSET(U299,0,0,1,$D$298)*T300)","v":505.73016887344329},{"$f":"SUM(OFFSET(V299,0,0,1,$D$298)*U300)","v":1455.3188767541342},{"$f":"SUM(OFFSET(W299,0,0,1,$D$298)*V300)","v":3.9796692841428576},{"$f":"SUM(OFFSET(X299,0,0,1,$D$298)*W300)","v":4.2294462500274728},{"$f":"SUM(OFFSET(Y299,0,0,1,$D$298)*X300)","v":4.5245996922967029},{"$f":"SUM(OFFSET(Z299,0,0,1,$D$298)*Y300)","v":4.8561437044750244},{"$f":"SUM(OFFSET(AA299,0,0,1,$D$298)*Z300)","v":23.940903908926074},{"$f":"SUM(OFFSET(AB299,0,0,1,$D$298)*AA300)","v":170.45176356768823},{"$f":"SUM(OFFSET(AC299,0,0,1,$D$298)*AB300)","v":303.55230479711707},{"$f":"SUM(OFFSET(AD299,0,0,1,$D$298)*AC300)","v":285.2394465171709},{"$f":"SUM(OFFSET(AE299,0,0,1,$D$298)*AD300)","v":267.30693608222475},{"$f":"SUM(OFFSET(AF299,0,0,1,$D$298)*AE300)","v":251.5454081802786},{"$f":"SUM(OFFSET(AG299,0,0,1,$D$298)*AF300)","v":237.09974745453238},{"$f":"SUM(OFFSET(AH299,0,0,1,$D$298)*AG300)","v":219.81903020545292},{"$f":"SUM(OFFSET(AI299,0,0,1,$D$298)*AH300)","v":329.87688584337337},{"$f":"SUM(OFFSET(AJ299,0,0,1,$D$298)*AI300)","v":1379.4803123837937},{"$f":"SUM(OFFSET(AK299,0,0,1,$D$298)*AJ300)","v":0},{"$f":"SUM(OFFSET(AL299,0,0,1,$D$298)*AK300)","v":0},{"$f":"SUM(OFFSET(AM299,0,0,1,$D$298)*AL300)","v":0},{"$f":"SUM(OFFSET(AN299,0,0,1,$D$298)*AM300)","v":0}]
[]
[null,null,{"$f":"C301","v":"Target DSRA"},null,"$ 000s",{"$f":"F301","v":5974.2019379859548},0,372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428576,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768823,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,{"$f":"AI301","v":1379.4803123837937},0,0,0,0,0]
[null,null,{"$f":"C300","v":"Flag de operação"},null,{"$f":"E300","v":"Flag"},29,0,1,{"$f":"I300","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,"Target DSRA depósito inicial",null,"$ 000s",{"$f":"F303*F304","v":173251.85620159269},0,{"$f":"H303*H304","v":372.19894342036832},388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,{"$f":"P303*P304","v":496.55943462376052},494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428576,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768823,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,0,0,0,0]
[]
[null,null,{"$f":"C305","v":"Target DSRA depósito inicial"},null,{"$f":"E305","v":"$ 000s"},173251.85620159269,0,372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428576,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768823,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,{"$f":"AK305","v":0},0,0,0]
[]
[null,null,"Target DSRA deposits / releases"]
[null,null,"Completion and operations flag",null,{"$f":"E286","v":"Flag"},{"$f":"F286","v":29},{"$f":"G286","v":0},{"$f":"H286","v":1},{"$f":"I304","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,{"$f":"C303","v":"Target DSRA"},null,{"$f":"E303","v":"$ 000s"},5974.2019379859548,0,372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428576,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768823,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,{"$f":"AK303","v":0},0,0,0]
[null,null,{"$f":"C292","v":"DSRA saldo (b/f)"},null,"$ 000s",null,{"$f":"G292*G310","v":0},{"$f":"H292*H310","v":0},372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428012,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768826,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,0,{"$f":"AM292*AM310","v":0},0]
[null,null,"Target DSRA depósitos / saques",null,"$ 000s",null,{"$f":"(G311-G312)*G310","v":0},372.19894342036832,16.452518569521828,-17.257559053212049,-16.24385362933856,-16.095203875286074,99.938071529480681,104.94903431368704,-32.716461580689725,-14.666055070770938,-2.0128766293346416,-33.878515056007927,-35.72023712430331,80.782363059328645,949.58870788069089,-1451.3392074699914,0.24977696588467158,0.29515344226923013,0.33154401217832152,19.084760204451051,146.51085965876217,133.10054122942881,-18.31285827994617,-17.932510434946153,-15.761527901946152,-14.445660725746222,-17.280717249079458,110.05785563792045,1049.6034265404203,-1379.4803123837937,0,0,{"$f":"(AM311-AM312)*AM310","v":0},0]
[]
[null,null,"Target DSRA depósitos",null,"$ 000s",null,{"$f":"MAX(G313,0)","v":0},372.19894342036832,16.452518569521828,0,0,0,99.938071529480681,104.94903431368704,0,0,0,0,0,80.782363059328645,949.58870788069089,0,0.24977696588467158,0.29515344226923013,0.33154401217832152,19.084760204451051,146.51085965876217,133.10054122942881,0,0,0,0,0,110.05785563792045,1049.6034265404203,0,0,0,{"$f":"MAX(AM313,0)","v":0},0]
[null,null,"Target DSRA saques",null,"$ 000s",null,{"$f":"MIN(G313,0)","v":0},0,0,-17.257559053212049,-16.24385362933856,-16.095203875286074,0,0,-32.716461580689725,-14.666055070770938,-2.0128766293346416,-33.878515056007927,-35.72023712430331,0,0,-1451.3392074699914,0,0,0,0,0,0,-18.31285827994617,-17.932510434946153,-15.761527901946152,-14.445660725746222,-17.280717249079458,0,0,-1379.4803123837937,0,0,{"$f":"MIN(AM313,0)","v":0},0]
[]
[null,null,"Cash deposits into DSRA"]
[null,null,{"$f":"Ops!C1069","v":"Caixa (c/f)"},null,{"$f":"Ops!E1069","v":"$ 000s"},{"$f":"Ops!F1069","v":0},{"$f":"Ops!G1059","v":0},{"$f":"Ops!H1059","v":3829.2203576239749},{"$f":"Ops!I1059","v":6426.2581058085216},{"$f":"Ops!J1059","v":8272.7774207486855},{"$f":"Ops!K1059","v":8280.2384966221271},{"$f":"Ops!L1059","v":8289.8057663609525},{"$f":"Ops!M1059","v":8314.9478628099205},{"$f":"Ops!N1059","v":8329.639052714223},{"$f":"Ops!O1059","v":10304.394082688792},{"$f":"Ops!P1059","v":10304.394082688792},{"$f":"Ops!Q1059","v":10311.855158562234},{"$f":"Ops!R1059","v":10612.234724975709},{"$f":"Ops!S1059","v":10632.126343915019},{"$f":"Ops!T1059","v":10639.58741978846},{"$f":"Ops!U1059","v":10641.957831548745},{"$f":"Ops!V1059","v":12615.781821358738},{"$f":"Ops!W1059","v":13057.894127213356},{"$f":"Ops!X1059","v":13068.289099213356},{"$f":"Ops!Y1059","v":13068.289099213356},{"$f":"Ops!Z1059","v":13076.570781213357},{"$f":"Ops!AA1059","v":13079.137345213358},{"$f":"Ops!AB1059","v":13401.806841213358},{"$f":"Ops!AC1059","v":15567.226179213358},{"$f":"Ops!AD1059","v":15569.792743213358},{"$f":"Ops!AE1059","v":15569.792743213358},{"$f":"Ops!AF1059","v":15579.632905213359},{"$f":"Ops!AG1059","v":15609.422081213359},{"$f":"Ops!AH1059","v":15617.250489213358},{"$f":"Ops!AI1059","v":15625.532171213359},{"$f":"Ops!AJ1059","v":17763.698735213358},{"$f":"Ops!AK1059","v":17763.698735213358},{"$f":"Ops!AL1059","v":17763.698735213358},{"$f":"Ops!AM1059","v":17763.698735213358},{"$f":"Ops!AN1059","v":17763.698735213358}]
[null,null,{"$f":"DFs!C69","v":"Fluxo de Caixa para Conta Reserva"},null,{"$f":"DFs!E69","v":"$ 000s"},{"$f":"DFs!F69","v":38757.024890475433},{"$f":"DFs!G69","v":-406.84661116928464},{"$f":"DFs!H69","v":-2031.8616267410159},{"$f":"DFs!I69","v":-917.79134692807429},{"$f":"DFs!J69","v":832.76920212088316},{"$f":"DFs!K69","v":1074.7759275955909},{"$f":"DFs!L69","v":902.46390874684357},{"$f":"DFs!M69","v":1032.9168815568423},{"$f":"DFs!N69","v":3179.5898560992414},{"$f":"DFs!O69","v":878.43858876008085},{"$f":"DFs!P69","v":1015.8406275782722},{"$f":"DFs!Q69","v":1142.1203080337978},{"$f":"DFs!R69","v":1251.7010811084815},{"$f":"DFs!S69","v":1135.6463154585354},{"$f":"DFs!T69","v":1223.7651364236224},{"$f":"DFs!U69","v":2842.7280941338495},{"$f":"DFs!V69","v":-2068.2733817541416},{"$f":"DFs!W69","v":2230.2148046992697},{"$f":"DFs!X69","v":2210.3762868365593},{"$f":"DFs!Y69","v":2168.0147204351729},{"$f":"DFs!Z69","v":1788.8373752907819},{"$f":"DFs!AA69","v":1893.0066401373722},{"$f":"DFs!AB69","v":4302.3642332653708},{"$f":"DFs!AC69","v":1557.4511693398954},{"$f":"DFs!AD69","v":1641.3799852866146},{"$f":"DFs!AE69","v":1688.5395495520743},{"$f":"DFs!AF69","v":1737.5243770331431},{"$f":"DFs!AG69","v":1485.8244750435435},{"$f":"DFs!AH69","v":1606.646763692285},{"$f":"DFs!AI69","v":3924.8971739396925},{"$f":"DFs!AJ69","v":-566.03562509987341},{"$f":"DFs!AK69","v":0},{"$f":"DFs!AL69","v":0},{"$f":"DFs!AM69","v":0},{"$f":"DFs!AN69","v":0}]
[null,null,"Caixa total para DSRA",null,"$ 000s",{"$f":"SUM(G321:AN321)","v":453271.37370053085},{"$f":"SUM(G319:G320)","v":-406.84661116928464},1797.358730882959,5508.4667588804477,9105.5466228695695,9355.0144242177175,9192.2696751077965,9347.8647443667633,11509.228908813464,11182.832671448872,11320.234710267065,11453.975466596032,11863.935806084191,11767.772659373553,11863.352556212083,13484.685925682596,10547.508439604597,15288.108931912626,15278.665386049915,15236.303819648529,14865.408156504138,14972.143985350729,17704.171074478727,17124.677348553254,17211.172728499972,17258.332292765434,17317.157282246502,17095.246556256901,17223.897252905645,19550.42934515305,17197.663110113484,17763.698735213358,17763.698735213358,{"$f":"SUM(AM319:AM320)","v":17763.698735213358},17763.698735213358]
[]
[null,null,{"$f":"C321","v":"Caixa total para DSRA"},null,"$ 000s",{"$f":"SUM(G323:AN323)","v":453271.37370053085},-406.84661116928464,1797.358730882959,5508.4667588804477,9105.5466228695695,9355.0144242177175,9192.2696751077965,9347.8647443667633,11509.228908813464,11182.832671448872,11320.234710267065,11453.975466596032,11863.935806084191,11767.772659373553,11863.352556212083,13484.685925682596,10547.508439604597,15288.108931912626,15278.665386049915,15236.303819648529,14865.408156504138,14972.143985350729,17704.171074478727,17124.677348553254,17211.172728499972,17258.332292765434,17317.157282246502,17095.246556256901,17223.897252905645,{"$f":"AI321","v":19550.42934515305},17197.663110113484,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358]
[null,null,"Caixa disponível para DSRA",null,"$ 000s",{"$f":"SUM(G324:AN324)","v":453678.22031170013},{"$f":"MAX(G323,0)","v":0},1797.358730882959,5508.4667588804477,9105.5466228695695,9355.0144242177175,9192.2696751077965,9347.8647443667633,11509.228908813464,11182.832671448872,11320.234710267065,11453.975466596032,11863.935806084191,11767.772659373553,11863.352556212083,13484.685925682596,10547.508439604597,15288.108931912626,15278.665386049915,15236.303819648529,14865.408156504138,14972.143985350729,17704.171074478727,17124.677348553254,17211.172728499972,17258.332292765434,17317.157282246502,17095.246556256901,17223.897252905645,19550.42934515305,17197.663110113484,17763.698735213358,17763.698735213358,{"$f":"MAX(AM323,0)","v":17763.698735213358},17763.698735213358]
[]
[null,null,{"$f":"C321","v":"Caixa total para DSRA"},null,"$ 000s",453271.37370053085,-406.84661116928464,1797.358730882959,5508.4667588804477,9105.5466228695695,9355.0144242177175,9192.2696751077965,9347.8647443667633,11509.228908813464,11182.832671448872,11320.234710267065,11453.975466596032,11863.935806084191,11767.772659373553,11863.352556212083,13484.685925682596,10547.508439604597,15288.108931912626,15278.665386049915,15236.303819648529,14865.408156504138,14972.143985350729,17704.171074478727,17124.677348553254,17211.172728499972,17258.332292765434,17317.157282246502,17095.246556256901,17223.897252905645,{"$f":"AI321","v":19550.42934515305},17197.663110113484,17763.698735213358,17763.698735213358,17763.698735213358,17763.698735213358]
[null,null,"Serviço da dívida negativo",null,"$ 000s",{"$f":"SUM(G327:AN327)","v":-406.84661116928464},{"$f":"MIN(G326,0)","v":-406.84661116928464},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM326,0)","v":0},0]
[]
[null,null,"Caixa total disponivel para DSRA",null,"$ 000s",{"$f":"SUM(G329:AN329)","v":453678.22031170013},{"$f":"G324","v":0},1797.358730882959,5508.4667588804477,9105.5466228695695,9355.0144242177175,9192.2696751077965,9347.8647443667633,11509.228908813464,11182.832671448872,11320.234710267065,11453.975466596032,11863.935806084191,11767.772659373553,11863.352556212083,13484.685925682596,10547.508439604597,15288.108931912626,15278.665386049915,15236.303819648529,14865.408156504138,14972.143985350729,17704.171074478727,17124.677348553254,17211.172728499972,17258.332292765434,17317.157282246502,17095.246556256901,17223.897252905645,19550.42934515305,17197.663110113484,17763.698735213358,17763.698735213358,{"$f":"AM324","v":17763.698735213358},17763.698735213358]
[null,null,{"$f":"C315","v":"Target DSRA depósitos"},null,"$ 000s",{"$f":"F315","v":0},0,{"$f":"H315","v":372.19894342036832},16.452518569521828,0,0,0,99.938071529480681,104.94903431368704,0,0,0,0,0,80.782363059328645,949.58870788069089,0,0.24977696588467158,0.29515344226923013,0.33154401217832152,19.084760204451051,146.51085965876217,133.10054122942881,0,0,0,0,0,110.05785563792045,1049.6034265404203,0,0,0,{"$f":"AM315","v":0},0]
[null,null,"Depósitos DSRA",null,"$ 000s",{"$f":"SUM(G331:AN331)","v":3083.1435564643925},{"$f":"MIN(G330,G329)","v":0},372.19894342036832,16.452518569521828,0,0,0,99.938071529480681,104.94903431368704,0,0,0,0,0,80.782363059328645,949.58870788069089,0,0.24977696588467158,0.29515344226923013,0.33154401217832152,19.084760204451051,146.51085965876217,133.10054122942881,0,0,0,0,0,110.05785563792045,1049.6034265404203,0,0,0,{"$f":"MIN(AM330,AM329)","v":0},0]
[]
[null,null,"DSRA saques"]
[null,null,{"$f":"C292","v":"DSRA saldo (b/f)"},null,{"$f":"E292","v":"$ 000s"},0,0,0,372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428012,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768826,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,{"$f":"AK292","v":0},0,0,0]
[null,null,{"$f":"C327","v":"Serviço da dívida negativo"},null,{"$f":"E327","v":"$ 000s"},-406.84661116928464,{"$f":"-G327","v":406.84661116928464},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM327","v":0},0]
[null,null,"Saques",null,"$ 000s",{"$f":"SUM(G336:AN336)","v":0},{"$f":"MIN(G334,G335)","v":0},0,0,0,0,0,{"$f":"MIN(M334,M335)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C336","v":"Saques"},null,{"$f":"E336","v":"$ 000s"},{"$f":"SUM(G338:AN338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI336","v":0},0,0,0,0,0]
[null,null,{"$f":"C316","v":"Target DSRA saques"},null,"$ 000s",{"$f":"SUM(G339:AN339)","v":3083.1435564643925},{"$f":"-G316","v":0},0,0,17.257559053212049,16.24385362933856,16.095203875286074,0,0,32.716461580689725,14.666055070770938,2.0128766293346416,33.878515056007927,35.72023712430331,0,0,1451.3392074699914,0,0,0,0,0,0,18.31285827994617,17.932510434946153,15.761527901946152,14.445660725746222,17.280717249079458,0,0,1379.4803123837937,0,0,{"$f":"-AM316","v":0},0]
[null,null,"DSRA Saques totais",null,"$ 000s",{"$f":"SUM(G340:AN340)","v":3083.1435564643925},{"$f":"MAX(G339,G338)","v":0},0,0,17.257559053212049,16.24385362933856,16.095203875286074,0,0,32.716461580689725,14.666055070770938,2.0128766293346416,33.878515056007927,35.72023712430331,0,0,1451.3392074699914,0,0,0,0,0,0,18.31285827994617,17.932510434946153,15.761527901946152,14.445660725746222,17.280717249079458,0,0,1379.4803123837937,0,0,{"$f":"MAX(AM339,AM338)","v":0},0]
[]
[null,null,"DSRA lock-up flag"]
[null,null,{"$f":"C285","v":"Flag de operação"},null,{"$f":"E285","v":"Flag"},29,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,{"$f":"C292","v":"DSRA saldo (b/f)"},null,{"$f":"E292","v":"$ 000s"},{"$f":"F292","v":0},{"$f":"G295","v":0},372.19894342036832,388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428012,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768826,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,0,{"$f":"AL295","v":0},0,0]
[null,null,{"$f":"C311","v":"Target DSRA"},null,"$ 000s",5974.2019379859548,{"$f":"G315","v":0},{"$f":"H311*H343","v":372.19894342036832},388.65146198989015,371.3939029366781,355.15004930733954,339.05484543205347,438.99291696153415,543.94195127522119,511.22548969453146,496.55943462376052,494.54655799442588,460.66804293841795,424.94780581411464,505.73016887344329,1455.3188767541342,3.9796692841428576,4.2294462500274728,4.5245996922967029,4.8561437044750244,23.940903908926074,170.45176356768823,303.55230479711707,285.2394465171709,267.30693608222475,251.5454081802786,237.09974745453238,219.81903020545292,329.87688584337337,1379.4803123837937,0,0,0,{"$f":"AM311*AM343","v":0},0]
[null,null,"DSRA lock-up flag",null,"Flag",{"$f":"SUM(G346:AN346)","v":0},{"$f":"IF(ABS(G344-G345)>0.01,1,0)*G343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(AM344-AM345)>0.01,1,0)*AM343","v":0},0]
[null,null,"DSRA lock-up check",{"$f":"IF(F346>0,1,0)","v":0},"Check"]
[]
[]
[null,null,"Covenants"]
[]
[null,null,"DSCR"]
[null,null,{"$f":"DFs!C65","v":"Pagamento de Juros"},{"$f":"DFs!D65","v":0},{"$f":"DFs!E65","v":"$ 000s"},{"$f":"DFs!F65","v":-13223.981329257504},{"$f":"DFs!G65","v":-618.0208901364781},{"$f":"DFs!H65","v":-609.26904779678648},{"$f":"DFs!I65","v":-750.889118498328},{"$f":"DFs!J65","v":-708.70170284196672},{"$f":"DFs!K65","v":-655.99639119815038},{"$f":"DFs!L65","v":-605.96020261847696},{"$f":"DFs!M65","v":-553.90327652527344},{"$f":"DFs!N65","v":-851.26895946299851},{"$f":"DFs!O65","v":-795.84949428382765},{"$f":"DFs!P65","v":-697.70010954175848},{"$f":"DFs!Q65","v":-651.83667536108533},{"$f":"DFs!R65","v":-555.68417554903886},{"$f":"DFs!S65","v":-446.5892732787737},{"$f":"DFs!T65","v":-335.69802396914332},{"$f":"DFs!U65","v":-576.26730432691613},{"$f":"DFs!V65","v":-464.29744325399992},{"$f":"DFs!W65","v":-8.156747781},{"$f":"DFs!X65","v":-7.7066588325000005},{"$f":"DFs!Y65","v":-8.5921191593076909},{"$f":"DFs!Z65","v":-8.4574309231153837},{"$f":"DFs!AA65","v":-65.326726936468532},{"$f":"DFs!AB65","v":-451.08105657942167},{"$f":"DFs!AC65","v":-444.36655439270817},{"$f":"DFs!AD65","v":-388.87800155286965},{"$f":"DFs!AE65","v":-335.08047024803119},{"$f":"DFs!AF65","v":-284.84383794219264},{"$f":"DFs!AG65","v":-230.33591476495411},{"$f":"DFs!AH65","v":-174.57955901771558},{"$f":"DFs!AI65","v":-498.54186443147705},{"$f":"DFs!AJ65","v":-440.10229805273849},{"$f":"DFs!AK65","v":0},{"$f":"DFs!AL65","v":0},{"$f":"DFs!AM65","v":0},{"$f":"DFs!AN65","v":0}]
[null,null,{"$f":"DFs!C66","v":"Pagamento de Principal"},{"$f":"DFs!D66","v":0},{"$f":"DFs!E66","v":"$ 000s"},{"$f":"DFs!F66","v":-19936.157746337998},{"$f":"DFs!G66","v":0},{"$f":"DFs!H66","v":0},{"$f":"DFs!I66","v":-365.70771176277702},{"$f":"DFs!J66","v":-457.25268312770368},{"$f":"DFs!K66","v":-458.18531761188382},{"$f":"DFs!L66","v":-459.48994530354179},{"$f":"DFs!M66","v":-463.26125977088702},{"$f":"DFs!N66","v":-465.70979142160405},{"$f":"DFs!O66","v":-835.97635954183579},{"$f":"DFs!P66","v":-835.9763595418359},{"$f":"DFs!Q66","v":-837.84162851019607},{"$f":"DFs!R66","v":-927.95549843423873},{"$f":"DFs!S66","v":-935.41485553647999},{"$f":"DFs!T66","v":-939.14539347320067},{"$f":"DFs!U66","v":-940.92320229341362},{"$f":"DFs!V66","v":-3901.659187008403},{"$f":"DFs!W66","v":-3.7822600714285719},{"$f":"DFs!X66","v":-4.9816799175824178},{"$f":"DFs!Y66","v":-4.9816799175824178},{"$f":"DFs!Z66","v":-6.1110001903096904},{"$f":"DFs!AA66","v":-6.4959847903096897},{"$f":"DFs!AB66","v":-60.274234123643026},{"$f":"DFs!AC66","v":-466.29035999864305},{"$f":"DFs!AD66","v":-466.84033799864307},{"$f":"DFs!AE66","v":-466.84033799864307},{"$f":"DFs!AF66","v":-469.79238659864313},{"$f":"DFs!AG66","v":-480.9633275986431},{"$f":"DFs!AH66","v":-484.87753159864315},{"$f":"DFs!AI66","v":-491.08879309864312},{"$f":"DFs!AJ66","v":-3698.3386390986429},{"$f":"DFs!AK66","v":0},{"$f":"DFs!AL66","v":0},{"$f":"DFs!AM66","v":0},{"$f":"DFs!AN66","v":0}]
[null,null,"Serviço da Dívida",null,"$ 000s",{"$f":"SUM(G355:AN355)","v":33160.139075595507},{"$f":"-SUM(G353:G354)","v":618.0208901364781},609.26904779678648,1116.596830261105,1165.9543859696705,1114.1817088100343,1065.4501479220187,1017.1645362961605,1316.9787508846025,1631.8258538256634,1533.6764690835944,1489.6783038712815,1483.6396739832776,1382.0041288152538,1274.8434174423439,1517.1905066203299,4365.9566302624025,11.939007852428572,12.688338750082419,13.573799076890108,14.568431113425074,71.822711726778223,511.35529070306472,910.65691439135117,855.71833955151271,801.92080824667426,754.63622454083577,711.29924236359716,659.45709061635876,989.63065753012017,4138.4409371513811,0,0,0,0]
[]
[null,null,{"$f":"DFs!C62","v":"Fluxo de Caixa para Serviços da Dívida"},{"$f":"DFs!D62","v":0},{"$f":"DFs!E62","v":"$ 000s"},{"$f":"DFs!F62","v":71917.163966070948},{"$f":"DFs!G62","v":211.17427896719346},{"$f":"DFs!H98","v":-352.55357550618385},{"$f":"DFs!I98","v":3522.3344936901649},{"$f":"DFs!J98","v":3420.3140993940315},{"$f":"DFs!K98","v":3517.0103569273874},{"$f":"DFs!L98","v":3656.6866489014064},{"$f":"DFs!M98","v":3739.5111087094137},{"$f":"DFs!N98","v":9645.8188851291652},{"$f":"DFs!O98","v":4504.1164584382541},{"$f":"DFs!P98","v":4627.7774932039292},{"$f":"DFs!Q98","v":5596.0098672954109},{"$f":"DFs!R98","v":4954.0046127911564},{"$f":"DFs!S98","v":5016.8887995604018},{"$f":"DFs!T98","v":5094.1301685826529},{"$f":"DFs!U98","v":10398.024649380332},{"$f":"DFs!V98","v":5202.194593358292},{"$f":"DFs!W98","v":5075.7416001816773},{"$f":"DFs!X98","v":4971.1167336764502},{"$f":"DFs!Y98","v":4858.8780488050679},{"$f":"DFs!Z98","v":4742.4407448340398},{"$f":"DFs!AA98","v":5630.8700754659794},{"$f":"DFs!AB98","v":10754.278064413218},{"$f":"DFs!AC98","v":5428.6675776175034},{"$f":"DFs!AD98","v":5339.9158893305239},{"$f":"DFs!AE98","v":5108.4956967993594},{"$f":"DFs!AF98","v":5030.699899149371},{"$f":"DFs!AG98","v":4813.0465272076235},{"$f":"DFs!AH98","v":4613.8925802811646},{"$f":"DFs!AI98","v":10191.952665647288},{"$f":"DFs!AJ98","v":4659.561257250788},{"$f":"DFs!AK98","v":0},{"$f":"DFs!AL98","v":0},{"$f":"DFs!AM98","v":0},{"$f":"DFs!AN98","v":0}]
[null,null,{"$f":"C355","v":"Serviço da Dívida"},null,{"$f":"E355","v":"$ 000s"},33160.139075595507,618.0208901364781,609.26904779678648,1116.596830261105,1165.9543859696705,1114.1817088100343,1065.4501479220187,1017.1645362961605,1316.9787508846025,1631.8258538256634,1533.6764690835944,1489.6783038712815,1483.6396739832776,1382.0041288152538,1274.8434174423439,1517.1905066203299,4365.9566302624025,11.939007852428572,12.688338750082419,13.573799076890108,14.568431113425074,71.822711726778223,511.35529070306472,910.65691439135117,855.71833955151271,801.92080824667426,754.63622454083577,711.29924236359716,659.45709061635876,989.63065753012017,4138.4409371513811,0,0,0,0]
[null,null,"DSCR",null,"Ratio",null,{"$f":"IFERROR(MAX(G357/G358,0),0)","v":0.3416944027904294},0,3.1545266816371869,2.9334887715607452,3.1565859761632749,3.4320579484954399,3.6764072824699889,7.3242023674642871,2.7601698109383261,3.0174405009741907,3.7565223664417045,3.3390887960623479,3.6301547115211688,3.9958869449259562,6.8534733140024784,1.1915360215215032,425.13931332654209,391.78625599384787,357.96006860581031,325.52858354554007,78.399575010289922,21.030931448127021,5.9612654248014145,6.2402728123475848,6.3703244064318687,6.6663906867316625,6.7665565215762209,6.9965015858254089,10.298743867822312,1.1259218937791851,0,0,0,0]
[]
[null,null,"Debt service flag ",null,"Flag",{"$f":"SUM(G361:AN361)","v":28},{"$f":"G90+G103","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[]
[null,null,{"$f":"C359","v":"DSCR"},null,{"$f":"E359","v":"Ratio"},null,{"$f":"IF(G361=1,G359,\"n/a\")","v":"n/a"},"n/a",3.1545266816371869,2.9334887715607452,3.1565859761632749,3.4320579484954399,3.6764072824699889,7.3242023674642871,2.7601698109383261,3.0174405009741907,3.7565223664417045,3.3390887960623479,3.6301547115211688,3.9958869449259562,6.8534733140024784,1.1915360215215032,425.13931332654209,391.78625599384787,357.96006860581031,325.52858354554007,78.399575010289922,21.030931448127021,5.9612654248014145,6.2402728123475848,6.3703244064318687,6.6663906867316625,6.7665565215762209,6.9965015858254089,10.298743867822312,1.1259218937791851,"n/a","n/a","n/a","n/a"]
[null,null,"Min DSCR",{"$f":"MIN(G364:AN364)","v":1.1259218937791851},"Ratio"]
[null,null,"Average DSCR",{"$f":"AVERAGE(G364:S364)","v":3.652785928520788},{"$f":"E364","v":"Ratio"}]
[]
[null,null,"Debt Service Flag"]
[null,null,{"$f":"C358","v":"Serviço da Dívida"},0,"$ 000s",33160.139075595507,618.0208901364781,609.26904779678648,1116.596830261105,1165.9543859696705,1114.1817088100343,1065.4501479220187,1017.1645362961605,1316.9787508846025,1631.8258538256634,1533.6764690835944,1489.6783038712815,1483.6396739832776,1382.0041288152538,1274.8434174423439,1517.1905066203299,4365.9566302624025,11.939007852428572,12.688338750082419,13.573799076890108,14.568431113425074,71.822711726778223,511.35529070306472,910.65691439135117,855.71833955151271,801.92080824667426,754.63622454083577,711.29924236359716,659.45709061635876,{"$f":"AI358","v":989.63065753012017},4138.4409371513811,0,0,0,0]
[null,null,"Debt service flag ",null,"Flag",{"$f":"SUM(G370:AN370)","v":30},{"$f":"IF(G369<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"IF(AM369<>0,1,0)","v":0},0]
[]
[null,null,"DSCR lock-up flag"]
[null,null,"DSCR lock-up ratio",0.5,"Ratio"]
[null,null,{"$f":"C370","v":"Debt service flag "},null,"Flag",30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AI370","v":1},1,0,0,0,0]
[null,null,{"$f":"C359","v":"DSCR"},0,"Ratio",0,{"$f":"G364","v":"n/a"},"n/a",3.1545266816371869,2.9334887715607452,3.1565859761632749,3.4320579484954399,3.6764072824699889,7.3242023674642871,2.7601698109383261,3.0174405009741907,3.7565223664417045,3.3390887960623479,3.6301547115211688,3.9958869449259562,6.8534733140024784,1.1915360215215032,425.13931332654209,391.78625599384787,357.96006860581031,325.52858354554007,78.399575010289922,21.030931448127021,5.9612654248014145,6.2402728123475848,6.3703244064318687,6.6663906867316625,6.7665565215762209,6.9965015858254089,10.298743867822312,1.1259218937791851,"n/a","n/a",{"$f":"AM364","v":"n/a"},"n/a"]
[null,null,"DSCR lock-up flag",null,{"$f":"$E$374","v":"Flag"},{"$f":"SUM(G376:AN376)","v":0},{"$f":"IF(G375<$D$373,1,0)*G374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM375<$D$373,1,0)*AM374","v":0},{"$f":"IF(AN375<$D$373,1,0)*AN374","v":0}]
[null,null,"DSCR lock-up check",{"$f":"IF(F376>0,1,0)","v":0},"Check"]
[]
[null,null,"DSCR default flag"]
[null,null,"DSCR lock-up ratio",0.2,"Ratio"]
[null,null,{"$f":"C374","v":"Debt service flag "},null,"Flag",30,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AI374","v":1},1,0,0,0,0]
[null,null,{"$f":"C375","v":"DSCR"},0,"Ratio",0,"n/a","n/a",3.1545266816371869,2.9334887715607452,3.1565859761632749,3.4320579484954399,3.6764072824699889,7.3242023674642871,2.7601698109383261,3.0174405009741907,3.7565223664417045,3.3390887960623479,3.6301547115211688,3.9958869449259562,6.8534733140024784,1.1915360215215032,425.13931332654209,391.78625599384787,357.96006860581031,325.52858354554007,78.399575010289922,21.030931448127021,5.9612654248014145,6.2402728123475848,6.3703244064318687,6.6663906867316625,6.7665565215762209,6.9965015858254089,{"$f":"AI375","v":10.298743867822312},1.1259218937791851,"n/a","n/a","n/a","n/a"]
[null,null,{"$f":"C379","v":"DSCR default flag"},null,{"$f":"$E$374","v":"Flag"},{"$f":"SUM(G383:AN383)","v":0},{"$f":"IF(G382<$D$380,1,0)*G381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM382<$D$380,1,0)*AM381","v":0},{"$f":"IF(AN382<$D$380,1,0)*AN381","v":0}]
[null,null,"DSCR lock-up check",{"$f":"IF(F383>0,1,0)","v":0},"Check"]
[]
[null,null,"ICSD"]
[null,null,"EBITDA - Impostos",null,null,{"$f":"SUM(G387:AN387)","v":146581.05529096295},{"$f":"DFs!G98+DFs!G108","v":6561.9922407329013},{"$f":"DFs!H98+DFs!H108","v":-352.55357550618385},{"$f":"DFs!I98+DFs!I108","v":3522.3344936901649},{"$f":"DFs!J98+DFs!J108","v":3091.0859480474587},{"$f":"DFs!K98+DFs!K108","v":3138.0295237614691},{"$f":"DFs!L98+DFs!L108","v":3220.1898077041606},{"$f":"DFs!M98+DFs!M108","v":3250.9108892209633},{"$f":"DFs!N98+DFs!N108","v":9115.318096662686},{"$f":"DFs!O98+DFs!O108","v":4068.2719460420071},{"$f":"DFs!P98+DFs!P108","v":3947.6308575807379},{"$f":"DFs!Q98+DFs!Q108","v":4819.7633934698397},{"$f":"DFs!R98+DFs!R108","v":4154.3118978500779},{"$f":"DFs!S98+DFs!S108","v":4159.6837911540961},{"$f":"DFs!T98+DFs!T108","v":4175.5080612714564},{"$f":"DFs!U98+DFs!U108","v":9584.0132709326663},{"$f":"DFs!V98+DFs!V108","v":4569.513254364143},{"$f":"DFs!W98+DFs!W108","v":4329.2554627187328},{"$f":"DFs!X98+DFs!X108","v":4259.3542241264176},{"$f":"DFs!Y98+DFs!Y108","v":4202.1736934548862},{"$f":"DFs!Z98+DFs!Z108","v":4131.20057141293},{"$f":"DFs!AA98+DFs!AA108","v":5019.9193401723369},{"$f":"DFs!AB98+DFs!AB108","v":10161.802469849934},{"$f":"DFs!AC98+DFs!AC108","v":5151.0675099542514},{"$f":"DFs!AD98+DFs!AD108","v":5052.9120017264577},{"$f":"DFs!AE98+DFs!AE108","v":4866.2274228426259},{"$f":"DFs!AF98+DFs!AF108","v":4785.4807812267491},{"$f":"DFs!AG98+DFs!AG108","v":4575.638589968391},{"$f":"DFs!AH98+DFs!AH108","v":4394.1380945660076},{"$f":"DFs!AI98+DFs!AI108","v":9966.3199747137951},{"$f":"DFs!AJ98+DFs!AJ108","v":4659.561257250788},{"$f":"DFs!AK98+DFs!AK108","v":0},{"$f":"DFs!AL98+DFs!AL108","v":0},{"$f":"DFs!AM98+DFs!AM108","v":0},{"$f":"DFs!AN98+DFs!AN108","v":0}]
[null,null,"Divida Amortizada",null,null,{"$f":"SUM(G388:AN388)","v":33160.139075595507},{"$f":"-DFs!G67","v":618.0208901364781},{"$f":"-DFs!H67","v":609.26904779678648},{"$f":"-DFs!I67","v":1116.596830261105},{"$f":"-DFs!J67","v":1165.9543859696705},{"$f":"-DFs!K67","v":1114.1817088100343},{"$f":"-DFs!L67","v":1065.4501479220187},{"$f":"-DFs!M67","v":1017.1645362961605},{"$f":"-DFs!N67","v":1316.9787508846025},{"$f":"-DFs!O67","v":1631.8258538256634},{"$f":"-DFs!P67","v":1533.6764690835944},{"$f":"-DFs!Q67","v":1489.6783038712815},{"$f":"-DFs!R67","v":1483.6396739832776},{"$f":"-DFs!S67","v":1382.0041288152538},{"$f":"-DFs!T67","v":1274.8434174423439},{"$f":"-DFs!U67","v":1517.1905066203299},{"$f":"-DFs!V67","v":4365.9566302624025},{"$f":"-DFs!W67","v":11.939007852428572},{"$f":"-DFs!X67","v":12.688338750082419},{"$f":"-DFs!Y67","v":13.573799076890108},{"$f":"-DFs!Z67","v":14.568431113425074},{"$f":"-DFs!AA67","v":71.822711726778223},{"$f":"-DFs!AB67","v":511.35529070306472},{"$f":"-DFs!AC67","v":910.65691439135117},{"$f":"-DFs!AD67","v":855.71833955151271},{"$f":"-DFs!AE67","v":801.92080824667426},{"$f":"-DFs!AF67","v":754.63622454083577},{"$f":"-DFs!AG67","v":711.29924236359716},{"$f":"-DFs!AH67","v":659.45709061635876},{"$f":"-DFs!AI67","v":989.63065753012017},{"$f":"-DFs!AJ67","v":4138.4409371513811},{"$f":"-DFs!AK67","v":0},{"$f":"-DFs!AL67","v":0},{"$f":"-DFs!AM67","v":0},{"$f":"-DFs!AN67","v":0}]
[null,null,null,null,null,{"$f":"F387/F388","v":4.420399291957148}]

{"sheet":"NPV, TIR e Payback","index":8,"n_rows":74,"n_cols":40,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["VALUATION",null,null,"Alerta","Erro","IRR","NPV","Macro"]
[null,null,null,{"$f":"CHECKS!$F$9","v":0},{"$f":"CHECKS!$F$15","v":0},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"Project_NPV","v":3.285987481077882},{"$f":"Master_Check","v":0}]
[]
[null,null,{"$f":"Flags!C4","v":"Começo período"},null,null,null,{"$f":"Flags!G4","v":"2024-01-01"},{"$f":"Flags!H4","v":"2025-01-01"},{"$f":"Flags!I4","v":"2026-01-01"},{"$f":"Flags!J4","v":"2027-01-01"},{"$f":"Flags!K4","v":"2028-01-01"},{"$f":"Flags!L4","v":"2029-01-01"},{"$f":"Flags!M4","v":"2030-01-01"},{"$f":"Flags!N4","v":"2031-01-01"},{"$f":"Flags!O4","v":"2032-01-01"},{"$f":"Flags!P4","v":"2033-01-01"},{"$f":"Flags!Q4","v":"2034-01-01"},{"$f":"Flags!R4","v":"2035-01-01"},{"$f":"Flags!S4","v":"2036-01-01"},{"$f":"Flags!T4","v":"2037-01-01"},{"$f":"Flags!U4","v":"2038-01-01"},{"$f":"Flags!V4","v":"2039-01-01"},{"$f":"Flags!W4","v":"2040-01-01"},{"$f":"Flags!X4","v":"2041-01-01"},{"$f":"Flags!Y4","v":"2042-01-01"},{"$f":"Flags!Z4","v":"2043-01-01"},{"$f":"Flags!AA4","v":"2044-01-01"},{"$f":"Flags!AB4","v":"2045-01-01"},{"$f":"Flags!AC4","v":"2046-01-01"},{"$f":"Flags!AD4","v":"2047-01-01"},{"$f":"Flags!AE4","v":"2048-01-01"},{"$f":"Flags!AF4","v":"2049-01-01"},{"$f":"Flags!AG4","v":"2050-01-01"},{"$f":"Flags!AH4","v":"2051-01-01"},{"$f":"Flags!AI4","v":"2052-01-01"},{"$f":"Flags!AJ4","v":"2053-01-01"},{"$f":"Flags!AK4","v":"2054-01-01"},{"$f":"Flags!AL4","v":"2055-01-01"},{"$f":"Flags!AM4","v":"2056-01-01"},{"$f":"Flags!AN4","v":"2057-01-01"}]
[null,null,{"$f":"Flags!C5","v":"Fim período"},null,null,null,{"$f":"Flags!G5","v":"2024-12-31"},{"$f":"Flags!H5","v":"2025-12-31"},{"$f":"Flags!I5","v":"2026-12-31"},{"$f":"Flags!J5","v":"2027-12-31"},{"$f":"Flags!K5","v":"2028-12-31"},{"$f":"Flags!L5","v":"2029-12-31"},{"$f":"Flags!M5","v":"2030-12-31"},{"$f":"Flags!N5","v":"2031-12-31"},{"$f":"Flags!O5","v":"2032-12-31"},{"$f":"Flags!P5","v":"2033-12-31"},{"$f":"Flags!Q5","v":"2034-12-31"},{"$f":"Flags!R5","v":"2035-12-31"},{"$f":"Flags!S5","v":"2036-12-31"},{"$f":"Flags!T5","v":"2037-12-31"},{"$f":"Flags!U5","v":"2038-12-31"},{"$f":"Flags!V5","v":"2039-12-31"},{"$f":"Flags!W5","v":"2040-12-31"},{"$f":"Flags!X5","v":"2041-12-31"},{"$f":"Flags!Y5","v":"2042-12-31"},{"$f":"Flags!Z5","v":"2043-12-31"},{"$f":"Flags!AA5","v":"2044-12-31"},{"$f":"Flags!AB5","v":"2045-12-31"},{"$f":"Flags!AC5","v":"2046-12-31"},{"$f":"Flags!AD5","v":"2047-12-31"},{"$f":"Flags!AE5","v":"2048-12-31"},{"$f":"Flags!AF5","v":"2049-12-31"},{"$f":"Flags!AG5","v":"2050-12-31"},{"$f":"Flags!AH5","v":"2051-12-31"},{"$f":"Flags!AI5","v":"2052-12-31"},{"$f":"Flags!AJ5","v":"2053-12-31"},{"$f":"Flags!AK5","v":"2054-12-31"},{"$f":"Flags!AL5","v":"2055-12-31"},{"$f":"Flags!AM5","v":"2056-12-31"},{"$f":"Flags!AN5","v":"2057-12-31"}]
[null,null,{"$f":"Flags!C6","v":"Timeline"},null,null,null,{"$f":"Flags!G90","v":"Ops"},{"$f":"Flags!H90","v":"Ops"},{"$f":"Flags!I90","v":"Ops"},{"$f":"Flags!J90","v":"Ops"},{"$f":"Flags!K90","v":"Ops"},{"$f":"Flags!L90","v":"Ops"},{"$f":"Flags!M90","v":"Ops"},{"$f":"Flags!N90","v":"Ops"},{"$f":"Flags!O90","v":"Ops"},{"$f":"Flags!P90","v":"Ops"},{"$f":"Flags!Q90","v":"Ops"},{"$f":"Flags!R90","v":"Ops"},{"$f":"Flags!S90","v":"Ops"},{"$f":"Flags!T90","v":"Ops"},{"$f":"Flags!U90","v":"Ops"},{"$f":"Flags!V90","v":"Ops"},{"$f":"Flags!W90","v":"Ops"},{"$f":"Flags!X90","v":"Ops"},{"$f":"Flags!Y90","v":"Ops"},{"$f":"Flags!Z90","v":"Ops"},{"$f":"Flags!AA90","v":"Ops"},{"$f":"Flags!AB90","v":"Ops"},{"$f":"Flags!AC90","v":"Ops"},{"$f":"Flags!AD90","v":"Ops"},{"$f":"Flags!AE90","v":"Ops"},{"$f":"Flags!AF90","v":"Ops"},{"$f":"Flags!AG90","v":"Ops"},{"$f":"Flags!AH90","v":"Ops"},{"$f":"Flags!AI90","v":"Ops"},{"$f":"Flags!AJ90","v":"Ops"},{"$f":"Flags!AK90","v":"Post Ops."},{"$f":"Flags!AL90","v":"Post Ops."},{"$f":"Flags!AM90","v":"Post Ops."},{"$f":"Flags!AN90","v":"Post Ops."}]
[]
[null,null,null,{"$f":"Flags!D8","v":"Inputs"},{"$f":"Flags!E8","v":"Units"},{"$f":"Flags!F8","v":"Total"}]
[]
[null,null,"Valuation"]
[]
[null,null,"Equity"]
[null,null,"Fator de Desconto - Equity"]
[null,null,"Data valuation",{"$f":"G4","v":"2024-01-01"},"Data"]
[null,null,"Dias no ano",365,"Dias"]
[null,null,"Fim período",null,"Data",null,{"$f":"G5","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31",{"$f":"AM5","v":"2056-12-31"}]
[null,null,"Anos entre data valuation",null,"Ano",null,{"$f":"IF(G16<$D14,0,((G16-$D14)/$D15))","v":1},{"$f":"IF(H16<$D14,0,((H16-$D14)/$D15))","v":2},{"$f":"IF(I16<$D14,0,((I16-$D14)/$D15))","v":3},4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191,14.008219178082191,15.008219178082191,16.008219178082193,17.010958904109589,18.010958904109589,19.010958904109589,20.010958904109589,21.013698630136986,22.013698630136986,23.013698630136986,24.013698630136986,25.016438356164382,26.016438356164382,27.016438356164382,28.016438356164382,29.019178082191782,30.019178082191782,31.019178082191782,32.019178082191779,33.021917808219179]
[]
[null,null,"CAPM",{"$f":"Inputs!D331","v":0.1729},"%"]
[null,null,{"$f":"C17","v":"Anos entre data valuation"},null,"Ano",null,1,2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191,14.008219178082191,15.008219178082191,16.008219178082193,17.010958904109589,18.010958904109589,19.010958904109589,20.010958904109589,21.013698630136986,22.013698630136986,23.013698630136986,24.013698630136986,25.016438356164382,26.016438356164382,27.016438356164382,28.016438356164382,{"$f":"AI17","v":29.019178082191782},30.019178082191782,31.019178082191782,32.019178082191779,33.021917808219179]
[null,null,"Fator de desconto",null,"Fator",null,{"$f":"1/(1+$D$19)^G20","v":0.85258760337624684},{"$f":"1/(1+$D$19)^H20","v":0.72690562143085247},0.61975072165645184,0.52839178246777374,0.45030348953191507,0.38392317293197631,0.32732813789067799,0.27907591260182291,0.23783272461579022,0.2027732326846195,0.17288194448343377,0.14739700271415615,0.12561396083554296,0.10709690581937333,9.1309494261551119E-2,7.7849342877953032E-2,6.6344390505063952E-2,5.6564404898170308E-2,4.822611040853466E-2,4.1116983893370838E-2,3.5040517170309433E-2,2.9875110555298349E-2,2.5471148908942233E-2,2.1716385803514565E-2,1.8507033288202898E-2,1.5778867156793323E-2,1.3452866533202592E-2,1.1469747236083717E-2,9.7746925214010783E-3,8.3337816705610687E-3,7.1052789415645568E-3,6.0578727441082461E-3,{"$f":"1/(1+$D$19)^AM20","v":5.1626110138807682E-3}]
[]
[null,null,"Dividendo IRR"]
[null,null,"Fim período",null,"Data",null,{"$f":"G5","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31"]
[]
[null,null,{"$f":"DFs!C94","v":"Contraprestação Pública Anual + Receitas Tarifárias"},null,{"$f":"DFs!E94","v":"$ 000s"},{"$f":"SUM(G26:AM26)","v":471035.30469467351},{"$f":"DFs!G94+DFs!G58","v":9207.0532017406767},{"$f":"DFs!H94+DFs!H58","v":9708.178824675997},{"$f":"DFs!I94+DFs!I58","v":11978.496983334042},{"$f":"DFs!J94+DFs!J58","v":14061.012959889635},{"$f":"DFs!K94+DFs!K58","v":14190.613024007278},{"$f":"DFs!L94+DFs!L58","v":14324.131518610782},{"$f":"DFs!M94+DFs!M58","v":14450.741549492999},{"$f":"DFs!N94+DFs!N58","v":17269.249307142356},{"$f":"DFs!O94+DFs!O58","v":14708.358277940137},{"$f":"DFs!P94+DFs!P58","v":14842.288830574416},{"$f":"DFs!Q94+DFs!Q58","v":15048.886945569067},{"$f":"DFs!R94+DFs!R58","v":15112.722366928499},{"$f":"DFs!S94+DFs!S58","v":15244.859830882939},{"$f":"DFs!T94+DFs!T58","v":15379.640172989144},{"$f":"DFs!U94+DFs!U58","v":18263.65595636236},{"$f":"DFs!V94+DFs!V58","v":15738.641166852067},{"$f":"DFs!W94+DFs!W58","v":15886.000405145638},{"$f":"DFs!X94+DFs!X58","v":16037.778218653857},{"$f":"DFs!Y94+DFs!Y58","v":16199.823995364846},{"$f":"DFs!Z94+DFs!Z58","v":16355.561901785615},{"$f":"DFs!AA94+DFs!AA58","v":16574.790875777973},{"$f":"DFs!AB94+DFs!AB58","v":19327.004482796827},{"$f":"DFs!AC94+DFs!AC58","v":16794.674306802652},{"$f":"DFs!AD94+DFs!AD58","v":16942.776367619652},{"$f":"DFs!AE94+DFs!AE58","v":17110.2898159494},{"$f":"DFs!AF94+DFs!AF58","v":17265.910937609518},{"$f":"DFs!AG94+DFs!AG58","v":17413.356662383827},{"$f":"DFs!AH94+DFs!AH58","v":17566.770883153906},{"$f":"DFs!AI94+DFs!AI58","v":20156.402713186955},{"$f":"DFs!AJ94+DFs!AJ58","v":17875.632211450556},{"$f":"DFs!AK94+DFs!AK58","v":0},{"$f":"DFs!AL94+DFs!AL58","v":0},{"$f":"DFs!AM94+DFs!AM58","v":0}]
[null,null,{"$f":"DFs!C95","v":"Custos e Despesas Operacionais"},null,{"$f":"DFs!E95","v":"$ 000s"},-382625.22135338199,{"$f":"DFs!G95","v":-9870.4596060077747},{"$f":"DFs!H95","v":-11107.700636620295},{"$f":"DFs!I95","v":-11461.040275137917},{"$f":"DFs!J95","v":-11772.983449506341},{"$f":"DFs!K95","v":-11815.476831780887},{"$f":"DFs!L95","v":-11854.978955202721},{"$f":"DFs!M95","v":-11877.511318375435},{"$f":"DFs!N95","v":-11900.262590009968},{"$f":"DFs!O95","v":-11923.222385925596},{"$f":"DFs!P95","v":-11946.439319946634},{"$f":"DFs!Q95","v":-11969.916559485762},{"$f":"DFs!R95","v":-11993.589939679545},{"$f":"DFs!S95","v":-12017.518815125908},{"$f":"DFs!T95","v":-12041.709161483923},{"$f":"DFs!U95","v":-12741.975194882458},{"$f":"DFs!V95","v":-12910.167453655507},{"$f":"DFs!W95","v":-13081.511247615957},{"$f":"DFs!X95","v":-13255.984468241495},{"$f":"DFs!Y95","v":-13482.481744762406},{"$f":"DFs!Z95","v":-13663.498009600151},{"$f":"DFs!AA95","v":-13704.10113414825},{"$f":"DFs!AB95","v":-13745.130027373187},{"$f":"DFs!AC95","v":-13786.586061852715},{"$f":"DFs!AD95","v":-13828.43550468924},{"$f":"DFs!AE95","v":-14037.086135663842},{"$f":"DFs!AF95","v":-14079.825563676619},{"$f":"DFs!AG95","v":-14122.99129324607},{"$f":"DFs!AH95","v":-14166.645905032477},{"$f":"DFs!AI95","v":-14210.739386652047},{"$f":"DFs!AJ95","v":-14255.252378000954},{"$f":"DFs!AK95","v":0},{"$f":"DFs!AL95","v":0},{"$f":"DFs!AM95","v":0}]
[null,null,{"$f":"DFs!C60","v":"IR / CSLL pagos"},null,{"$f":"DFs!E60","v":"$ 000s"},-16393.238586488922,{"$f":"DFs!G60","v":0},{"$f":"DFs!H60","v":0},{"$f":"DFs!I60","v":0},{"$f":"DFs!J60","v":-154.57450562874999},{"$f":"DFs!K60","v":-174.7810723494072},{"$f":"DFs!L60","v":-483.56896252504447},{"$f":"DFs!M60","v":-509.59307519290633},{"$f":"DFs!N60","v":-398.05233301363421},{"$f":"DFs!O60","v":-306.14558672838677},{"$f":"DFs!P60","v":-332.30311431933814},{"$f":"DFs!Q60","v":-365.79702647795261},{"$f":"DFs!R60","v":-374.28064540237733},{"$f":"DFs!S60","v":-698.77280117937346},{"$f":"DFs!T60","v":-826.19414605697875},{"$f":"DFs!U60","v":-681.6326669731659},{"$f":"DFs!V60","v":-558.00836383483011},{"$f":"DFs!W60","v":-551.83196049809135},{"$f":"DFs!X60","v":-544.56794001820299},{"$f":"DFs!Y60","v":-522.37278751282975},{"$f":"DFs!Z60","v":-875.83846068105788},{"$f":"DFs!AA60","v":-887.26252488810599},{"$f":"DFs!AB60","v":-703.01795360003723},{"$f":"DFs!AC60","v":-568.94365791697851},{"$f":"DFs!AD60","v":-605.0697659703402},{"$f":"DFs!AE60","v":-591.25368130108984},{"$f":"DFs!AF60","v":-679.00521070718605},{"$f":"DFs!AG60","v":-1081.0641119768375},{"$f":"DFs!AH60","v":-1121.3496231892855},{"$f":"DFs!AI60","v":-964.04540077586921},{"$f":"DFs!AJ60","v":-833.91120777086462},{"$f":"DFs!AK60","v":0},{"$f":"DFs!AL60","v":0},{"$f":"DFs!AM60","v":0}]
[null,null,{"$f":"DFs!C42","v":"Ajustes de Capital de Giro"},null,{"$f":"DFs!E42","v":"$ 000s"},1.1368683772161603E-13,{"$f":"DFs!G42","v":-181.83286889028778},{"$f":"DFs!H42","v":-3.6528261834244233},{"$f":"DFs!I42","v":-148.56773906778449},{"$f":"DFs!J42","v":-133.13194327854185},{"$f":"DFs!K42","v":-9.3464932953805828},{"$f":"DFs!L42","v":-12.27968961320687},{"$f":"DFs!M42","v":-10.406303908127484},{"$f":"DFs!N42","v":-51.026279346522415},{"$f":"DFs!O42","v":31.274137299589825},{"$f":"DFs!P42","v":-12.429826261129051},{"$f":"DFs!Q42","v":-16.980666985861717},{"$f":"DFs!R42","v":-5.2467469610492117},{"$f":"DFs!S42","v":-9.318296918419378},{"$f":"DFs!T42","v":-12.620152894784155},{"$f":"DFs!U42","v":-56.989588353962972},{"$f":"DFs!V42","v":27.482657351530861},{"$f":"DFs!W42","v":-10.425422189890128},{"$f":"DFs!X42","v":-14.161184807517316},{"$f":"DFs!Y42","v":-13.318830962547054},{"$f":"DFs!Z42","v":-12.800375870200241},{"$f":"DFs!AA42","v":-16.177843657467861},{"$f":"DFs!AB42","v":-48.89633282016564},{"$f":"DFs!AC42","v":28.982745928288068},{"$f":"DFs!AD42","v":-12.172772121945172},{"$f":"DFs!AE42","v":8.5841600292798148},{"$f":"DFs!AF42","v":-14.696142831734392},{"$f":"DFs!AG42","v":-12.118826693779056},{"$f":"DFs!AH42","v":-12.609388008499309},{"$f":"DFs!AI42","v":-51.053845059229502},{"$f":"DFs!AJ42","v":785.9366863727696},{"$f":"DFs!AK42","v":0},{"$f":"DFs!AL42","v":0},{"$f":"DFs!AM42","v":0}]
[null,null,{"$f":"DFs!C49","v":"CAPEX total"},null,{"$f":"DFs!E49","v":"$ 000s"},-33226.929577229996,{"$f":"DFs!G49","v":-7225.3986449999993},{"$f":"DFs!H49","v":-245.18614500000001},{"$f":"DFs!I49","v":-2147.6074422299998},{"$f":"DFs!J49","v":-20.196204999999999},{"$f":"DFs!K49","v":-25.897410000000001},{"$f":"DFs!L49","v":-68.056530000000009},{"$f":"DFs!M49","v":-39.767225000000003},{"$f":"DFs!N49","v":-5345.4164099999998},{"$f":"DFs!O49","v":0},{"$f":"DFs!P49","v":-20.196204999999999},{"$f":"DFs!Q49","v":-813.09014999999999},{"$f":"DFs!R49","v":-53.844140000000003},{"$f":"DFs!S49","v":-20.196204999999999},{"$f":"DFs!T49","v":-6.4164099999999999},{"$f":"DFs!U49","v":-5342.8962000000001},{"$f":"DFs!V49","v":-88.252735000000001},{"$f":"DFs!W49","v":-25.98743},{"$f":"DFs!X49","v":0},{"$f":"DFs!Y49","v":-20.704204999999998},{"$f":"DFs!Z49","v":-6.4164099999999999},{"$f":"DFs!AA49","v":-806.67374000000007},{"$f":"DFs!AB49","v":-5413.5483450000002},{"$f":"DFs!AC49","v":-6.4164099999999999},{"$f":"DFs!AD49","v":0},{"$f":"DFs!AE49","v":-24.600404999999999},{"$f":"DFs!AF49","v":-74.472939999999994},{"$f":"DFs!AG49","v":-19.571020000000001},{"$f":"DFs!AH49","v":-20.704204999999998},{"$f":"DFs!AI49","v":-5345.4164099999998},{"$f":"DFs!AJ49","v":0},{"$f":"DFs!AK49","v":0},{"$f":"DFs!AL49","v":0},{"$f":"DFs!AM49","v":0}]
[null,null,"Captação e Pagamento / Juros de empréstimos",null,{"$f":"DFs!E67","v":"$ 000s"},-13223.981329257505,{"$f":"DFs!G67+DFs!G53","v":4366.0185464480219},{"$f":"DFs!H67+DFs!H53","v":-473.40051970240813},{"$f":"DFs!I67+DFs!I53","v":73.487797482941005},{"$f":"DFs!J67+DFs!J53","v":-1154.7627721595088},{"$f":"DFs!K67+DFs!K53","v":-1099.8308042017961},{"$f":"DFs!L67+DFs!L53","v":-1027.7370032485669},{"$f":"DFs!M67+DFs!M53","v":-995.12775143970794},{"$f":"DFs!N67+DFs!N53","v":1645.153794077251},{"$f":"DFs!O67+DFs!O53","v":-1631.8258538256634},{"$f":"DFs!P67+DFs!P53","v":-1522.4848552734327},{"$f":"DFs!Q67+DFs!Q53","v":-1039.1089542510683},{"$f":"DFs!R67+DFs!R53","v":-1453.8022455743126},{"$f":"DFs!S67+DFs!S53","v":-1370.8125150050921},{"$f":"DFs!T67+DFs!T53","v":-1271.287799801918},{"$f":"DFs!U67+DFs!U53","v":1443.5454780946593},{"$f":"DFs!V67+DFs!V53","v":-4313.0049892624029},{"$f":"DFs!W67+DFs!W53","v":3.6534501475714265},{"$f":"DFs!X67+DFs!X53","v":-12.688338750082419},{"$f":"DFs!Y67+DFs!Y53","v":-1.1512760768901096},{"$f":"DFs!Z67+DFs!Z53","v":-10.718585113425075},{"$f":"DFs!AA67+DFs!AA53","v":412.18153227322176},{"$f":"DFs!AB67+DFs!AB53","v":2736.7737162969352},{"$f":"DFs!AC67+DFs!AC53","v":-906.80706839135121},{"$f":"DFs!AD67+DFs!AD53","v":-855.71833955151271},{"$f":"DFs!AE67+DFs!AE53","v":-787.16056524667431},{"$f":"DFs!AF67+DFs!AF53","v":-709.95246054083577},{"$f":"DFs!AG67+DFs!AG53","v":-699.55663036359715},{"$f":"DFs!AH67+DFs!AH53","v":-647.0345676163588},{"$f":"DFs!AI67+DFs!AI53","v":2217.6191884698796},{"$f":"DFs!AJ67+DFs!AJ53","v":-4138.4409371513811},{"$f":"DFs!AK67+DFs!AK53","v":0},{"$f":"DFs!AL67+DFs!AL53","v":0},{"$f":"DFs!AM67+DFs!AM53","v":0}]
[null,null,"Indenização e Alienação ativos fim da concessão",null,"$ 000s",3448.4522729999967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ops!AJ901+Ops!AJ909","v":3448.4522729999967}]
[null,null,"Fluxo para o acionista",null,{"$f":"DFs!E69","v":"$ 000s"},29014.386121315107,{"$f":"SUM(G26:G32)","v":-3704.6193717093629},-2121.7613028301303,-1705.2306756187184,825.36408431649329,1065.2804123798073,877.51037802124233,1018.3358755768227,1219.6454888494823,878.43858876008085,1008.4355097738824,843.99358836842271,1231.9586493112151,1128.2411976541455,1221.4125027515406,883.70778424743185,-2103.309717549143,2219.8977949892701,2210.3762868365593,2159.795151050173,1786.2900605207813,1572.7571653573714,2153.1855403003728,1554.903854569895,1641.3799852866146,1678.7731887670739,1707.9586198531431,1478.054780103543,1598.4271943072845,1802.7668591696897,2882.4166479001228,0,0,0]
[]
[null,null,"Equity IRR",{"$f":"MIRR(G33:AM33,Kd,D19)","v":0.14504123004530878},"$ R$"]
[]
[]
[null,null,"Projeto"]
[null,null,"Fator de Desconto - Projeto"]
[null,null,{"$f":"C14","v":"Data valuation"},{"$f":"D14","v":"2024-01-01"},"Data"]
[null,null,{"$f":"C15","v":"Dias no ano"},{"$f":"Days_yr","v":365},"Dias"]
[null,null,{"$f":"C16","v":"Fim período"},null,"Data",null,{"$f":"G16","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31"]
[null,null,{"$f":"C17","v":"Anos entre data valuation"},null,"Ano",null,{"$f":"G17","v":1},2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191,14.008219178082191,15.008219178082191,16.008219178082193,17.010958904109589,18.010958904109589,19.010958904109589,20.010958904109589,21.013698630136986,22.013698630136986,23.013698630136986,24.013698630136986,25.016438356164382,26.016438356164382,27.016438356164382,28.016438356164382,29.019178082191782,30.019178082191782,31.019178082191782,32.019178082191779,33.021917808219179]
[]
[null,null,"WACC",{"$f":"Inputs!D332","v":0.1109},"%"]
[null,null,{"$f":"C43","v":"Anos entre data valuation"},null,{"$f":"E43","v":"Ano"},null,{"$f":"G43","v":1},2,3,4,5.0027397260273974,6.0027397260273974,7.0027397260273974,8.0027397260273965,9.0054794520547947,10.005479452054795,11.005479452054795,12.005479452054795,13.008219178082191,14.008219178082191,15.008219178082191,16.008219178082193,17.010958904109589,18.010958904109589,19.010958904109589,20.010958904109589,21.013698630136986,22.013698630136986,23.013698630136986,24.013698630136986,25.016438356164382,26.016438356164382,27.016438356164382,28.016438356164382,29.019178082191782,30.019178082191782,31.019178082191782,32.019178082191779,33.021917808219179]
[null,null,{"$f":"C21","v":"Fator de desconto"},null,"Fator",null,{"$f":"1/(1+$D$45)^G46","v":0.90017103249617425},0.81030788774522833,0.72941568795141631,0.65659887294213359,0.59088100538351895,0.53189396469845973,0.4787955393810962,0.43099787503924408,0.38786002872684311,0.34914036252303815,0.31428604061845183,0.28291118968264639,0.25459508854298935,0.22917912372219765,0.20630040842757907,0.18570565165863628,0.16711868795292179,0.15043540188398755,0.135417591037886,0.12189899274271852,0.10969832930767709,9.8747258355997014E-2,8.8889421510484304E-2,8.0015682339080296E-2,7.2007048405535165E-2,6.481865911021259E-2,5.8347879296257621E-2,5.2523070750074362E-2,4.7266125681225075E-2,4.2547597156562318E-2,3.8300114462653988E-2,3.4476653580568915E-2,{"$f":"1/(1+$D$45)^AM46","v":3.1025943798324501E-2}]
[]
[null,null,"Project NPV"]
[null,null,"Fluxo de Caixa Operacional - Impostos",null,"$ R$",{"$f":"SUM(G50:AN50)","v":66855.300162270927},{"$f":"DFs!G44+DFs!G60+G32","v":-870.15947034030819},{"$f":"DFs!H44+DFs!H60+H32","v":-1403.8539807681934},{"$f":"DFs!I44+DFs!I60+I32","v":362.93854598962048},{"$f":"DFs!J44+DFs!J60+J32","v":2000.2671034069508},{"$f":"DFs!K44+DFs!K60+K32","v":2190.9368720585617},{"$f":"DFs!L44+DFs!L60+L32","v":1973.1153455464425},{"$f":"DFs!M44+DFs!M60+M32","v":2053.1206680922487},{"$f":"DFs!N44+DFs!N60+N32","v":2707.4094164474213},{"$f":"DFs!O44+DFs!O60+O32","v":2510.2644425857443},{"$f":"DFs!P44+DFs!P60+P32","v":2551.0606119782638},{"$f":"DFs!Q44+DFs!Q60+Q32","v":2693.9398458713904},{"$f":"DFs!R44+DFs!R60+R32","v":2739.4558477434839},{"$f":"DFs!S44+DFs!S60+S32","v":2519.1939595901863},{"$f":"DFs!T44+DFs!T60+T32","v":2499.0989344652562},{"$f":"DFs!U44+DFs!U60+U32","v":2577.612367829197},{"$f":"DFs!V44+DFs!V60+V32","v":2297.6832485082609},{"$f":"DFs!W44+DFs!W60+W32","v":2242.1538125516981},{"$f":"DFs!X44+DFs!X60+X32","v":2223.0646255866418},{"$f":"DFs!Y44+DFs!Y60+Y32","v":2181.5885195120632},{"$f":"DFs!Z44+DFs!Z60+Z32","v":1803.4058064042069},{"$f":"DFs!AA44+DFs!AA60+AA32","v":1964.8293518641503},{"$f":"DFs!AB44+DFs!AB60+AB32","v":2634.0127567684349},{"$f":"DFs!AC44+DFs!AC60+AC32","v":2468.1080837312466},{"$f":"DFs!AD44+DFs!AD60+AD32","v":2497.0983248381272},{"$f":"DFs!AE44+DFs!AE60+AE32","v":2490.4603577987486},{"$f":"DFs!AF44+DFs!AF60+AF32","v":2492.160601573979},{"$f":"DFs!AG44+DFs!AG60+AG32","v":2197.1237174071407},{"$f":"DFs!AH44+DFs!AH60+AH32","v":2266.1038543086438},{"$f":"DFs!AI44+DFs!AI60+AI32","v":2972.2490058698122},{"$f":"DFs!AJ44+DFs!AJ60+AJ32","v":7020.8575850515044},{"$f":"DFs!AK44+DFs!AK60+AK32","v":0},{"$f":"DFs!AL44+DFs!AL60+AL32","v":0},{"$f":"DFs!AM44+DFs!AM60+AM32","v":0}]
[null,null,"Investimentos",null,"$ R$",{"$f":"SUM(G51:AN51)","v":-33226.929577229996},{"$f":"DFs!G49","v":-7225.3986449999993},{"$f":"DFs!H49","v":-245.18614500000001},{"$f":"DFs!I49","v":-2147.6074422299998},{"$f":"DFs!J49","v":-20.196204999999999},{"$f":"DFs!K49","v":-25.897410000000001},{"$f":"DFs!L49","v":-68.056530000000009},{"$f":"DFs!M49","v":-39.767225000000003},{"$f":"DFs!N49","v":-5345.4164099999998},{"$f":"DFs!O49","v":0},{"$f":"DFs!P49","v":-20.196204999999999},{"$f":"DFs!Q49","v":-813.09014999999999},{"$f":"DFs!R49","v":-53.844140000000003},{"$f":"DFs!S49","v":-20.196204999999999},{"$f":"DFs!T49","v":-6.4164099999999999},{"$f":"DFs!U49","v":-5342.8962000000001},{"$f":"DFs!V49","v":-88.252735000000001},{"$f":"DFs!W49","v":-25.98743},{"$f":"DFs!X49","v":0},{"$f":"DFs!Y49","v":-20.704204999999998},{"$f":"DFs!Z49","v":-6.4164099999999999},{"$f":"DFs!AA49","v":-806.67374000000007},{"$f":"DFs!AB49","v":-5413.5483450000002},{"$f":"DFs!AC49","v":-6.4164099999999999},{"$f":"DFs!AD49","v":0},{"$f":"DFs!AE49","v":-24.600404999999999},{"$f":"DFs!AF49","v":-74.472939999999994},{"$f":"DFs!AG49","v":-19.571020000000001},{"$f":"DFs!AH49","v":-20.704204999999998},{"$f":"DFs!AI49","v":-5345.4164099999998},{"$f":"DFs!AJ49","v":0},{"$f":"DFs!AK49","v":0},{"$f":"DFs!AL49","v":0},{"$f":"DFs!AM49","v":0}]
[null,null,"Equity Cash Flow",null,"$ R$",{"$f":"SUM(G52:AN52)","v":33628.370585040931},{"$f":"SUM(G50:G51)","v":-8095.5581153403073},-1649.0401257681933,-1784.6688962403794,1980.0708984069508,2165.0394620585616,1905.0588155464425,2013.3534430922487,-2638.0069935525785,2510.2644425857443,2530.8644069782636,1880.8496958713904,2685.6117077434837,2498.9977545901861,2492.6825244652564,-2765.2838321708032,2209.4305135082609,2216.166382551698,2223.0646255866418,2160.8843145120632,1796.9893964042069,1158.1556118641502,-2779.5355882315653,2461.6916737312467,2497.0983248381272,2465.8599527987485,2417.6876615739789,2177.5526974071408,2245.3996493086438,-2373.1674041301876,7020.8575850515044,0,0,{"$f":"SUM(AM50:AM51)","v":0}]
[]
[null,null,{"$f":"C47","v":"Fator de desconto"},null,{"$f":"E47","v":"Fator"},null,{"$f":"G47","v":0.90017103249617425},0.81030788774522833,0.72941568795141631,0.65659887294213359,0.59088100538351895,0.53189396469845973,0.4787955393810962,0.43099787503924408,0.38786002872684311,0.34914036252303815,0.31428604061845183,0.28291118968264639,0.25459508854298935,0.22917912372219765,0.20630040842757907,0.18570565165863628,0.16711868795292179,0.15043540188398755,0.135417591037886,0.12189899274271852,0.10969832930767709,9.8747258355997014E-2,8.8889421510484304E-2,8.0015682339080296E-2,7.2007048405535165E-2,6.481865911021259E-2,5.8347879296257621E-2,5.2523070750074362E-2,4.7266125681225075E-2,4.2547597156562318E-2,3.8300114462653988E-2,3.4476653580568915E-2,{"$f":"AM47","v":3.1025943798324501E-2}]
[null,null,"NPV do projeto",null,"$ R$",{"$f":"SUM(G55:AN55)","v":3.285987481077882},{"$f":"G52*G54","v":-7287.386907318667},{"$f":"H52*H54","v":-1336.2302211183503},-1301.7654907166711,1300.1123202395218,1279.2806940361559,1013.2892863847489,963.98464775014043,-1136.9754085598263,973.63123881327954,883.62691654904495,591.1248039138386,759.78960326335266,636.23255459862003,571.27079667458293,-570.47918399501771,410.30373330552698,370.36281813741272,334.42762036420277,292.62174838277718,219.05119739101855,127.0477356998078,-274.47151884079051,218.81834881514638,199.80702632969712,177.55929698245015,156.71127237053076,127.05558194955205,117.93528464283006,-112.17042878620411,298.72062022236639,0,0,0]
[]
[null,null,"Project NPV",{"$f":"F55","v":3.285987481077882},"$ R$"]
[]
[null,null,"Project IRR"]
[null,null,"Financial period end date ",null,"Date",null,{"$f":"G16","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31"]
[]
[null,null,"Investimentos",null,"$ R$",{"$f":"SUM(G62:AN62)","v":-33226.929577229996},{"$f":"G51","v":-7225.3986449999993},{"$f":"H51","v":-245.18614500000001},-2147.6074422299998,-20.196204999999999,-25.897410000000001,-68.056530000000009,-39.767225000000003,-5345.4164099999998,0,-20.196204999999999,-813.09014999999999,-53.844140000000003,-20.196204999999999,-6.4164099999999999,-5342.8962000000001,-88.252735000000001,-25.98743,0,-20.704204999999998,-6.4164099999999999,-806.67374000000007,-5413.5483450000002,-6.4164099999999999,0,-24.600404999999999,-74.472939999999994,-19.571020000000001,-20.704204999999998,-5345.4164099999998,0,0,0,{"$f":"AM51","v":0}]
[null,null,{"$f":"C50","v":"Fluxo de Caixa Operacional - Impostos"},null,"$ R$",{"$f":"SUM(G63:AN63)","v":66855.300162270927},{"$f":"G50","v":-870.15947034030819},-1403.8539807681934,362.93854598962048,2000.2671034069508,2190.9368720585617,1973.1153455464425,2053.1206680922487,2707.4094164474213,2510.2644425857443,2551.0606119782638,2693.9398458713904,2739.4558477434839,2519.1939595901863,2499.0989344652562,2577.612367829197,2297.6832485082609,2242.1538125516981,2223.0646255866418,2181.5885195120632,1803.4058064042069,1964.8293518641503,2634.0127567684349,2468.1080837312466,2497.0983248381272,2490.4603577987486,2492.160601573979,2197.1237174071407,2266.1038543086438,2972.2490058698122,{"$f":"AJ50","v":7020.8575850515044},{"$f":"AK50","v":0},0,0]
[null,null,"Fluxo de Caixa para o projeto",null,"$ R$",{"$f":"SUM(G64:AN64)","v":33628.370585040931},{"$f":"SUM(G62:G63)","v":-8095.5581153403073},{"$f":"SUM(H62:H63)","v":-1649.0401257681933},{"$f":"SUM(I62:I63)","v":-1784.6688962403794},{"$f":"SUM(J62:J63)","v":1980.0708984069508},{"$f":"SUM(K62:K63)","v":2165.0394620585616},1905.0588155464425,2013.3534430922487,-2638.0069935525785,2510.2644425857443,2530.8644069782636,1880.8496958713904,2685.6117077434837,2498.9977545901861,2492.6825244652564,-2765.2838321708032,2209.4305135082609,2216.166382551698,2223.0646255866418,2160.8843145120632,1796.9893964042069,1158.1556118641502,-2779.5355882315653,2461.6916737312467,2497.0983248381272,2465.8599527987485,2417.6876615739789,2177.5526974071408,2245.3996493086438,-2373.1674041301876,7020.8575850515044,0,0,0]
[]
[null,null," @ Custo da dívida médio"]
[null,null,"Project IRR",{"$f":"XIRR(G64:AJ64,G60:AJ60)","v":0.11093700528144837},"$ R$"]
[]
[]
[]
[null,null,"Payback"]
[]
[null,null,"Payback Simples (Projeto)",null,{"$f":"COUNTIF(G73:AQ73,\"<0\")","v":10},null,{"$f":"F73+G52","v":-8095.5581153403073},-9744.5982411085006,-11529.267137348879,-9549.1962389419277,-7384.1567768833665,-5479.0979613369236,-3465.744518244675,-6103.7515117972534,-3593.4870692115092,-1062.6226622332456,818.2270336381448,3503.8387413816286,6002.8364959718147,8495.5190204370701,5730.235188266267,7939.6657017745274,10155.832084326226,12378.896709912868,14539.78102442493,16336.770420829138,17494.926032693289,14715.390444461724,17177.082118192971,19674.180443031099,22140.040395829848,24557.728057403827,26735.280754810967,28980.680404119612,26607.512999989423,33628.370585040931,33628.370585040931,33628.370585040931,33628.370585040931,33628.370585040931]
[null,null,"Payback Descontado (Projeto)",null,{"$f":"COUNTIF(G74:AQ74,\"<0\")","v":29},null,{"$f":"F74+G55","v":-7287.386907318667},-8623.6171284370175,-9925.3826191536882,-8625.2702989141671,-7345.9896048780111,-6332.7003184932619,-5368.7156707431213,-6505.6910793029474,-5532.0598404896682,-4648.4329239406234,-4057.3081200267848,-3297.5185167634322,-2661.2859621648122,-2090.0151654902293,-2660.4943494852469,-2250.1906161797197,-1879.827798042307,-1545.4001776781042,-1252.778429295327,-1033.7272319043084,-906.67949620450054,-1181.1510150452909,-962.33266623014458,-762.52563990044746,-584.96634291799728,-428.25507054746652,-301.19948859791447,-183.26420395508441,-295.43463274128851,3.285987481077882,3.285987481077882,3.285987481077882,3.285987481077882,3.285987481077882]

{"sheet":"Value for Money (VfM)","index":9,"n_rows":97,"n_cols":40,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["VALUE FOR MONEY - VfM",null,null,"Alerta","Erro","IRR","NPV","Macro"]
[null,null,null,{"$f":"CHECKS!$F$9","v":0},{"$f":"CHECKS!$F$15","v":0},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"Project_NPV","v":3.285987481077882},{"$f":"Master_Check","v":0}]
[]
[null,null,{"$f":"Flags!C4","v":"Começo período"},null,null,null,{"$f":"Flags!G4","v":"2024-01-01"},{"$f":"Flags!H4","v":"2025-01-01"},{"$f":"Flags!I4","v":"2026-01-01"},{"$f":"Flags!J4","v":"2027-01-01"},{"$f":"Flags!K4","v":"2028-01-01"},{"$f":"Flags!L4","v":"2029-01-01"},{"$f":"Flags!M4","v":"2030-01-01"},{"$f":"Flags!N4","v":"2031-01-01"},{"$f":"Flags!O4","v":"2032-01-01"},{"$f":"Flags!P4","v":"2033-01-01"},{"$f":"Flags!Q4","v":"2034-01-01"},{"$f":"Flags!R4","v":"2035-01-01"},{"$f":"Flags!S4","v":"2036-01-01"},{"$f":"Flags!T4","v":"2037-01-01"},{"$f":"Flags!U4","v":"2038-01-01"},{"$f":"Flags!V4","v":"2039-01-01"},{"$f":"Flags!W4","v":"2040-01-01"},{"$f":"Flags!X4","v":"2041-01-01"},{"$f":"Flags!Y4","v":"2042-01-01"},{"$f":"Flags!Z4","v":"2043-01-01"},{"$f":"Flags!AA4","v":"2044-01-01"},{"$f":"Flags!AB4","v":"2045-01-01"},{"$f":"Flags!AC4","v":"2046-01-01"},{"$f":"Flags!AD4","v":"2047-01-01"},{"$f":"Flags!AE4","v":"2048-01-01"},{"$f":"Flags!AF4","v":"2049-01-01"},{"$f":"Flags!AG4","v":"2050-01-01"},{"$f":"Flags!AH4","v":"2051-01-01"},{"$f":"Flags!AI4","v":"2052-01-01"},{"$f":"Flags!AJ4","v":"2053-01-01"},{"$f":"Flags!AK4","v":"2054-01-01"},{"$f":"Flags!AL4","v":"2055-01-01"},{"$f":"Flags!AM4","v":"2056-01-01"},{"$f":"Flags!AN4","v":"2057-01-01"}]
[null,null,{"$f":"Flags!C5","v":"Fim período"},null,null,null,{"$f":"Flags!G5","v":"2024-12-31"},{"$f":"Flags!H5","v":"2025-12-31"},{"$f":"Flags!I5","v":"2026-12-31"},{"$f":"Flags!J5","v":"2027-12-31"},{"$f":"Flags!K5","v":"2028-12-31"},{"$f":"Flags!L5","v":"2029-12-31"},{"$f":"Flags!M5","v":"2030-12-31"},{"$f":"Flags!N5","v":"2031-12-31"},{"$f":"Flags!O5","v":"2032-12-31"},{"$f":"Flags!P5","v":"2033-12-31"},{"$f":"Flags!Q5","v":"2034-12-31"},{"$f":"Flags!R5","v":"2035-12-31"},{"$f":"Flags!S5","v":"2036-12-31"},{"$f":"Flags!T5","v":"2037-12-31"},{"$f":"Flags!U5","v":"2038-12-31"},{"$f":"Flags!V5","v":"2039-12-31"},{"$f":"Flags!W5","v":"2040-12-31"},{"$f":"Flags!X5","v":"2041-12-31"},{"$f":"Flags!Y5","v":"2042-12-31"},{"$f":"Flags!Z5","v":"2043-12-31"},{"$f":"Flags!AA5","v":"2044-12-31"},{"$f":"Flags!AB5","v":"2045-12-31"},{"$f":"Flags!AC5","v":"2046-12-31"},{"$f":"Flags!AD5","v":"2047-12-31"},{"$f":"Flags!AE5","v":"2048-12-31"},{"$f":"Flags!AF5","v":"2049-12-31"},{"$f":"Flags!AG5","v":"2050-12-31"},{"$f":"Flags!AH5","v":"2051-12-31"},{"$f":"Flags!AI5","v":"2052-12-31"},{"$f":"Flags!AJ5","v":"2053-12-31"},{"$f":"Flags!AK5","v":"2054-12-31"},{"$f":"Flags!AL5","v":"2055-12-31"},{"$f":"Flags!AM5","v":"2056-12-31"},{"$f":"Flags!AN5","v":"2057-12-31"}]
[null,null,"Ano",null,null,null,{"$f":"YEAR(G5)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,{"$f":"Flags!C6","v":"Timeline"},null,null,null,{"$f":"Flags!G90","v":"Ops"},{"$f":"Flags!H90","v":"Ops"},{"$f":"Flags!I90","v":"Ops"},{"$f":"Flags!J90","v":"Ops"},{"$f":"Flags!K90","v":"Ops"},{"$f":"Flags!L90","v":"Ops"},{"$f":"Flags!M90","v":"Ops"},{"$f":"Flags!N90","v":"Ops"},{"$f":"Flags!O90","v":"Ops"},{"$f":"Flags!P90","v":"Ops"},{"$f":"Flags!Q90","v":"Ops"},{"$f":"Flags!R90","v":"Ops"},{"$f":"Flags!S90","v":"Ops"},{"$f":"Flags!T90","v":"Ops"},{"$f":"Flags!U90","v":"Ops"},{"$f":"Flags!V90","v":"Ops"},{"$f":"Flags!W90","v":"Ops"},{"$f":"Flags!X90","v":"Ops"},{"$f":"Flags!Y90","v":"Ops"},{"$f":"Flags!Z90","v":"Ops"},{"$f":"Flags!AA90","v":"Ops"},{"$f":"Flags!AB90","v":"Ops"},{"$f":"Flags!AC90","v":"Ops"},{"$f":"Flags!AD90","v":"Ops"},{"$f":"Flags!AE90","v":"Ops"},{"$f":"Flags!AF90","v":"Ops"},{"$f":"Flags!AG90","v":"Ops"},{"$f":"Flags!AH90","v":"Ops"},{"$f":"Flags!AI90","v":"Ops"},{"$f":"Flags!AJ90","v":"Ops"},{"$f":"Flags!AK90","v":"Post Ops."},{"$f":"Flags!AL90","v":"Post Ops."},{"$f":"Flags!AM90","v":"Post Ops."},{"$f":"Flags!AN90","v":"Post Ops."}]
[]
[null,null,null,{"$f":"Flags!D8","v":"Inputs"},{"$f":"Flags!E8","v":"Units"},{"$f":"Flags!F8","v":"Total"}]
[]
[null,null,"Correção Monetária"]
[]
[null,null,"Ano de Operação",null,"Ano",null,{"$f":"YEAR(G$5)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[null,null,"Dias no período",null,"Dias",null,{"$f":"Flags!H$26","v":365},{"$f":"Flags!I$26","v":365},{"$f":"Flags!J$26","v":365},{"$f":"Flags!K$26","v":366},{"$f":"Flags!L$26","v":365},{"$f":"Flags!M$26","v":365},{"$f":"Flags!N$26","v":365},{"$f":"Flags!O$26","v":366},{"$f":"Flags!P$26","v":365},{"$f":"Flags!Q$26","v":365},{"$f":"Flags!R$26","v":365},{"$f":"Flags!S$26","v":366},{"$f":"Flags!T$26","v":365},{"$f":"Flags!U$26","v":365},{"$f":"Flags!V$26","v":365},{"$f":"Flags!W$26","v":366},{"$f":"Flags!X$26","v":365},{"$f":"Flags!Y$26","v":365},{"$f":"Flags!Z$26","v":365},{"$f":"Flags!AA$26","v":366},{"$f":"Flags!AB$26","v":365},{"$f":"Flags!AC$26","v":365},{"$f":"Flags!AD$26","v":365},{"$f":"Flags!AE$26","v":366},{"$f":"Flags!AF$26","v":365},{"$f":"Flags!AG$26","v":365},{"$f":"Flags!AH$26","v":365},{"$f":"Flags!AI$26","v":366},{"$f":"Flags!AJ$26","v":365},{"$f":"Flags!AK$26","v":365},{"$f":"Flags!AL$26","v":365},{"$f":"Flags!AM$26","v":366},{"$f":"Flags!AN$26","v":365},{"$f":"Flags!AO$26","v":0}]
[null,null,"Dias no ano",null,"Dias",null,{"$f":"SUMIF($G$13:$AN$13,G13,$G$14:$AN$14)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,0]
[]
[null,null,"Correção"]
[null,null,"% p.a"]
[null,null,{"$f":"Inputs!C341","v":"None"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G341:$K341)","v":0}]
[null,null,{"$f":"Inputs!C342","v":"IPG-M"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":4.1000000000000002E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G342:$K342)","v":0.04}]
[null,null,{"$f":"Inputs!C343","v":"PIB"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.2800000000000001E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.7000000000000001E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G343:$K343)","v":1.9E-2}]
[null,null,{"$f":"Inputs!C344","v":"PIB Serviços"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G344:$K344)","v":1.6899999999999998E-2}]
[null,null,{"$f":"Inputs!C345","v":"CPI US"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G345:$K345)","v":4.0000000000000001E-3}]
[null,null,{"$f":"Inputs!C346","v":"SELIC"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.1},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G346:$K346)","v":0.09}]
[null,null,{"$f":"Inputs!C347","v":"CDI"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.9000000000000005E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G347:$K347)","v":9.4E-2}]
[null,null,{"$f":"Inputs!C348","v":"TLP"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.8100000000000007E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G348:$K348)","v":9.6900000000000014E-2}]
[null,null,{"$f":"Inputs!C349","v":"IPCA"},null,"% p.a",null,{"$f":"LOOKUP(G$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":4.1200000000000001E-2},{"$f":"LOOKUP(H$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(I$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(J$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(K$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(L$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(M$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(N$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(O$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(P$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Q$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(R$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(S$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(T$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(U$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(V$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(W$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(X$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Y$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(Z$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AA$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AB$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AC$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AD$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AE$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AF$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AG$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AH$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AI$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AJ$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AK$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AL$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AM$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04},{"$f":"LOOKUP(AN$13,Inputs!$G$340:$K$340,Inputs!$G349:$K349)","v":0.04}]
[]
[null,null,"Index"]
[null,null,{"$f":"C19","v":"None"},null,null,{"$f":"Inputs!E341","v":1},{"$f":"IFERROR(F30*(1+G19)^(G$14/G$15),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"IPG-M",null,null,{"$f":"Inputs!E342","v":1},{"$f":"IFERROR(F31*(1+G20)^(G$14/G$15),1)","v":1.0409999999999999},1.08264,1.1259456000000001,1.1709834240000001,1.2178227609600001,1.2665356713984002,1.3171970982543362,1.3698849821845096,1.42468038147189,1.4816675967307658,1.5409343005999965,1.6025716726239965,1.6666745395289564,1.7333415211101146,1.8026751819545193,1.8747821892327001,1.9497734768020083,2.0277644158740888,2.1088749925090524,2.1932299922094147,2.2809591918977912,2.3721975595737028,2.4670854619566511,2.5657688804349172,2.6683996356523139,2.7751356210784066,2.8861410459215429,3.0015866877584045,3.1216501552687408,3.2465161614794904,3.3763768079386702,3.5114318802562172,3.6518891554664661,1]
[null,null,"PIB",null,null,{"$f":"Inputs!E343","v":1},{"$f":"IFERROR(F32*(1+G21)^(G$14/G$15),1)","v":1.0127999999999999},1.0300175999999999,1.0495879343999999,1.0695301051535997,1.089851177151518,1.1105583495173967,1.1316589581582273,1.1531604783632334,1.1750705274521347,1.1973968674737252,1.220147407955726,1.2433302087068847,1.2669534826723154,1.2910255988430894,1.315555085221108,1.3405506318403089,1.3660210938452746,1.3919754946283347,1.4184230290262729,1.445373066577772,1.4728351548427494,1.5008190227847615,1.5293345842176718,1.5583919413178073,1.5880013882028454,1.6181734145786992,1.6489187094556943,1.6802481649353522,1.7121728800691238,1.7447041647904371,1.7778535439214553,1.8116327612559628,1.8460537837198259,1]
[null,null,"PIB Serviços",null,null,{"$f":"Inputs!E344","v":1},{"$f":"IFERROR(F33*(1+G22)^(G$14/G$15),1)","v":1.0168999999999999},1.0340856099999998,1.0515616568089996,1.0693330488090715,1.0874047773339448,1.1057819180708883,1.1244696324862862,1.1434731692753044,1.1627978658360569,1.1824491497686862,1.2024325403997769,1.2227536503325329,1.2434181870231527,1.2644319543838438,1.2858008544129307,1.307530888852509,1.3296281608741163,1.3520988767928888,1.3749493478106884,1.398185991788689,1.4218153350499176,1.4458440142122611,1.4702787780524482,1.4951264894015344,1.5203941270724202,1.5460887878199439,1.5722176883341008,1.5987881672669471,1.6258076872937584,1.6532838372090228,1.6812243340578552,1.7096370253034328,1.7385298910310607,1]
[null,null,"CPI US",null,null,{"$f":"Inputs!E345","v":1},{"$f":"IFERROR(F34*(1+G23)^(G$14/G$15),1)","v":1.004},1.008016,1.012048064,1.0160962562560001,1.020160641281024,1.0242412838461481,1.0283382489815327,1.0324516019774588,1.0365814083853686,1.0407277340189101,1.0448906449549857,1.0490702075348057,1.053266488364945,1.0574795543184048,1.0617094725356784,1.0659563104258212,1.0702201356675245,1.0745010162101947,1.0787990202750355,1.0831142163561356,1.0874466732215602,1.0917964599144465,1.0961636457541044,1.1005483003371208,1.1049504935384693,1.1093702955126232,1.1138077766946737,1.1182630078014524,1.1227360598326581,1.1272270040719887,1.1317359120882766,1.1362628557366297,1.1408079071595763,1]
[null,null,"SELIC",null,null,{"$f":"Inputs!E346","v":1},{"$f":"IFERROR(F35*(1+G24)^(G$14/G$15),1)","v":1.1000000000000001},1.1990000000000003,1.3069100000000005,1.4245319000000005,1.5527397710000006,1.6924863503900007,1.844810121925101,2.0108430328983604,2.191818905859213,2.3890826073865425,2.6041000420513316,2.8384690458359518,3.0939312599611877,3.372385073357695,3.6758997299598879,4.0067307056562784,4.3673364691653438,4.7603967513902248,5.1888324590153454,5.6558273803267269,6.1648518445561331,6.7196885105661854,7.3244604765171424,7.9836619194036862,8.7021914921500194,9.4853887264435226,10.33907371182344,11.269590345887551,12.283853477017431,13.389400289949,14.594446316044412,15.907946484488409,17.339661668092369,1]
[null,null,"CDI",null,null,{"$f":"Inputs!E347","v":1},{"$f":"IFERROR(F36*(1+G25)^(G$14/G$15),1)","v":1.099},1.2023060000000001,1.3153227640000003,1.4389631038160005,1.5742256355747046,1.722202845318727,1.8840899127786874,2.061194364579884,2.2549466348503935,2.4669116185263307,2.6988013106678062,2.9524886338705802,3.2300225654544152,3.5336446866071305,3.865807287148201,4.2291931721401319,4.6267373303213049,5.0616506393715079,5.5374457994724304,6.0579657046228395,6.6274144808573867,7.2503914420579818,7.9319282376114328,8.6775294919469079,9.4932172641899175,10.385579687023771,11.361824177604007,12.429835650298784,13.59824020142687,14.876474780360997,16.274863409714932,17.804700570228135,19.478342423829581,1]
[null,null,"TLP",null,null,{"$f":"Inputs!E348","v":1},{"$f":"IFERROR(F37*(1+G26)^(G$14/G$15),1)","v":1.0981000000000001},1.2045058900000001,1.3212225107410001,1.4492489720318029,1.5896811974216847,1.7437213054518459,1.9126878999501298,2.0980273574552974,2.301326208392716,2.5243247179859702,2.7689317831588109,3.0372412729468996,3.3315499522954539,3.6543771426728835,4.0084862877978855,4.396908609085501,4.8229690533058855,5.2903147545712255,5.8029462542891768,6.3652517463297977,6.9820446405491552,7.6586047662183683,8.4007235680649277,9.2147536818104196,10.107663313577849,11.087095888663542,12.16143548027504,13.339878578313691,14.632512812552287,16.050403304088604,17.605687384254789,19.311678491789078,21.18298013764344,1]
[null,null,"IPCA",null,null,{"$f":"Inputs!E349","v":1},{"$f":"IFERROR(F38*(1+G27)^(G$14/G$15),1)","v":1.0411999999999999},1.082848,1.1261619200000001,1.1712083968000002,1.2180567326720002,1.2667790019788803,1.3174501620580354,1.3701481685403569,1.4249540952819713,1.4819522590932501,1.5412303494569801,1.6028795634352593,1.6669947459726697,1.7336745358115766,1.8030215172440398,1.8751423779338015,1.9501480730511536,2.0281539959731996,2.1092801558121277,2.193651362044613,2.2813974165263975,2.3726533131874534,2.4675594457149517,2.5662618235435497,2.6689122964852916,2.7756687883447033,2.8866955398784917,3.0021633614736314,3.1222498959325766,3.2471398917698799,3.3770254874406751,3.5121065069383022,3.6525907672158344,1]
[]
[null,null,"Value for Money"]
[]
[null,null,"Obra Pública + Operação Própria"]
[]
[null,null,"Investimentos + Reeinvestimentos"]
[null,null,{"$f":"Flags!C72","v":"Cons + Ops Flag"},null,{"$f":"Flags!E72","v":"Flag"},{"$f":"Flags!F72","v":30},{"$f":"Flags!G72","v":1},{"$f":"Flags!H72","v":1},{"$f":"Flags!I72","v":1},{"$f":"Flags!J72","v":1},{"$f":"Flags!K72","v":1},{"$f":"Flags!L72","v":1},{"$f":"Flags!M72","v":1},{"$f":"Flags!N72","v":1},{"$f":"Flags!O72","v":1},{"$f":"Flags!P72","v":1},{"$f":"Flags!Q72","v":1},{"$f":"Flags!R72","v":1},{"$f":"Flags!S72","v":1},{"$f":"Flags!T72","v":1},{"$f":"Flags!U72","v":1},{"$f":"Flags!V72","v":1},{"$f":"Flags!W72","v":1},{"$f":"Flags!X72","v":1},{"$f":"Flags!Y72","v":1},{"$f":"Flags!Z72","v":1},{"$f":"Flags!AA72","v":1},{"$f":"Flags!AB72","v":1},{"$f":"Flags!AC72","v":1},{"$f":"Flags!AD72","v":1},{"$f":"Flags!AE72","v":1},{"$f":"Flags!AF72","v":1},{"$f":"Flags!AG72","v":1},{"$f":"Flags!AH72","v":1},{"$f":"Flags!AI72","v":1},{"$f":"Flags!AJ72","v":1},{"$f":"Flags!AK72","v":0},{"$f":"Flags!AL72","v":0},{"$f":"Flags!AM72","v":0},{"$f":"Flags!AN72","v":0}]
[]
[null,null,"Investimentos",null,{"$f":"DFs!E47","v":"$ 000s"},{"$f":"SUM(G47:AN47)","v":29250.34948723},{"$f":"-DFs!G47","v":5453.6131049999995},{"$f":"-DFs!H47","v":22.689205000000001},{"$f":"-DFs!I47","v":2147.6074422299998},{"$f":"-DFs!J47","v":3.208205},{"$f":"-DFs!K47","v":25.897410000000001},{"$f":"-DFs!L47","v":15},{"$f":"-DFs!M47","v":3.208205},{"$f":"-DFs!N47","v":5345.4164099999998},{"$f":"-DFs!O47","v":0},{"$f":"-DFs!P47","v":3.208205},{"$f":"-DFs!Q47","v":58.292609999999996},{"$f":"-DFs!R47","v":3.8962000000000003},{"$f":"-DFs!S47","v":3.208205},{"$f":"-DFs!T47","v":6.4164099999999999},{"$f":"-DFs!U47","v":5342.8962000000001},{"$f":"-DFs!V47","v":18.208205},{"$f":"-DFs!W47","v":6.4164099999999999},{"$f":"-DFs!X47","v":0},{"$f":"-DFs!Y47","v":3.208205},{"$f":"-DFs!Z47","v":6.4164099999999999},{"$f":"-DFs!AA47","v":51.876199999999997},{"$f":"-DFs!AB47","v":5346.104405},{"$f":"-DFs!AC47","v":6.4164099999999999},{"$f":"-DFs!AD47","v":0},{"$f":"-DFs!AE47","v":7.1044049999999999},{"$f":"-DFs!AF47","v":21.416409999999999},{"$f":"-DFs!AG47","v":0},{"$f":"-DFs!AH47","v":3.208205},{"$f":"-DFs!AI47","v":5345.4164099999998},{"$f":"-DFs!AJ47","v":0},{"$f":"-DFs!AK47","v":0},{"$f":"-DFs!AL47","v":0},{"$f":"-DFs!AM47","v":0},{"$f":"-DFs!AN47","v":0}]
[null,null,"OPEX Total de Operação",null,{"$f":"DFs!E48","v":"$ 000s"},382724.90214211383,{"$f":"-DFs!G40","v":9895.3798031906972},{"$f":"-DFs!H40","v":11108.379979260766},{"$f":"-DFs!I40","v":11466.990698276637},{"$f":"-DFs!J40","v":11773.039407575392},{"$f":"-DFs!K40","v":11815.548586303928},{"$f":"-DFs!L40","v":11855.167520926088},{"$f":"-DFs!M40","v":11877.621502299717},{"$f":"-DFs!N40","v":11915.073252734777},{"$f":"-DFs!O40","v":11923.222385925596},{"$f":"-DFs!P40","v":11946.495278015685},{"$f":"-DFs!Q40","v":11972.169406233863},{"$f":"-DFs!R40","v":11993.739126821589},{"$f":"-DFs!S40","v":12017.57477319496},{"$f":"-DFs!T40","v":12041.726939572125},{"$f":"-DFs!U40","v":12756.778874806032},{"$f":"-DFs!V40","v":12910.432211860507},{"$f":"-DFs!W40","v":13081.589209905958},{"$f":"-DFs!X40","v":13255.984468241495},{"$f":"-DFs!Y40","v":13482.543857377406},{"$f":"-DFs!Z40","v":13663.51725883015},{"$f":"-DFs!AA40","v":13706.521155368249},{"$f":"-DFs!AB40","v":13761.370672408188},{"$f":"-DFs!AC40","v":13786.605311082714},{"$f":"-DFs!AD40","v":13828.43550468924},{"$f":"-DFs!AE40","v":14037.159936878841},{"$f":"-DFs!AF40","v":14080.048982496619},{"$f":"-DFs!AG40","v":14123.05000630607},{"$f":"-DFs!AH40","v":14166.708017647477},{"$f":"-DFs!AI40","v":14226.775635882046},{"$f":"-DFs!AJ40","v":14255.252378000954},{"$f":"-DFs!AK40","v":0},{"$f":"-DFs!AL40","v":0},{"$f":"-DFs!AM40","v":0},{"$f":"-DFs!AN40","v":0}]
[null,null,"Impostos pagos",null,{"$f":"DFs!E49","v":"$ 000s"},{"$f":"SUM(G49:AN49)","v":16393.238586488922},{"$f":"-DFs!G60","v":0},{"$f":"-DFs!H60","v":0},{"$f":"-DFs!I60","v":0},{"$f":"-DFs!J60","v":154.57450562874999},{"$f":"-DFs!K60","v":174.7810723494072},{"$f":"-DFs!L60","v":483.56896252504447},{"$f":"-DFs!M60","v":509.59307519290633},{"$f":"-DFs!N60","v":398.05233301363421},{"$f":"-DFs!O60","v":306.14558672838677},{"$f":"-DFs!P60","v":332.30311431933814},{"$f":"-DFs!Q60","v":365.79702647795261},{"$f":"-DFs!R60","v":374.28064540237733},{"$f":"-DFs!S60","v":698.77280117937346},{"$f":"-DFs!T60","v":826.19414605697875},{"$f":"-DFs!U60","v":681.6326669731659},{"$f":"-DFs!V60","v":558.00836383483011},{"$f":"-DFs!W60","v":551.83196049809135},{"$f":"-DFs!X60","v":544.56794001820299},{"$f":"-DFs!Y60","v":522.37278751282975},{"$f":"-DFs!Z60","v":875.83846068105788},{"$f":"-DFs!AA60","v":887.26252488810599},{"$f":"-DFs!AB60","v":703.01795360003723},{"$f":"-DFs!AC60","v":568.94365791697851},{"$f":"-DFs!AD60","v":605.0697659703402},{"$f":"-DFs!AE60","v":591.25368130108984},{"$f":"-DFs!AF60","v":679.00521070718605},{"$f":"-DFs!AG60","v":1081.0641119768375},{"$f":"-DFs!AH60","v":1121.3496231892855},{"$f":"-DFs!AI60","v":964.04540077586921},{"$f":"-DFs!AJ60","v":833.91120777086462},{"$f":"-DFs!AK60","v":0},{"$f":"-DFs!AL60","v":0},{"$f":"-DFs!AM60","v":0},{"$f":"-DFs!AN60","v":0}]
[null,null,"Investimento total por ano",null,{"$f":"DFs!E49","v":"$ 000s"},{"$f":"SUM(G50:AN50)","v":428368.49021583266},{"$f":"SUM(G47:G49)","v":15348.992908190696},11131.069184260767,13614.598140506638,11930.822118204143,12016.227068653336,12353.736483451134,12390.422782492624,17658.541995748412,12229.367972653983,12282.006597335025,12396.259042711816,12371.915972223966,12719.555779374334,12874.337495629105,18781.307741779197,13486.648780695337,13639.83758040405,13800.552408259698,14008.124849890237,14545.772129511208,14645.659880256357,19810.493031008224,14361.965378999692,14433.50527065958,14635.518023179931,14780.470603203805,15204.114118282907,15291.265845836764,20536.237446657917,15089.163585771819,0,0,0,0]
[]
[]
[null,null,"Fator de Desconto"]
[null,null,"Período para desconto",null,null,null,{"$f":"(F54+G$45)*G$45","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0,0,0,0]
[null,null,{"$f":"Inputs!$C$360&\" - selecionada\"","v":"Taxa de desconto Value for Money - selecionada"},{"$f":"Inputs!D360","v":0},"#"]
[null,null,{"$f":"Inputs!$C$361","v":"Indexador"},{"$f":"Inputs!$D$361","v":"SELIC"},"#"]
[]
[null,null,{"$f":"Inputs!$C$363","v":"Taxa Social"},{"$f":"Inputs!$D$363","v":8.5000000000000006E-2},"%",null,{"$f":"G59/((1+$D$58)^1)","v":0.78290809843072928}]
[null,null,null,null,null,null,{"$f":"G60/((1+$D$58)^1)","v":0.84945528679734128}]
[null,null,"Fator de Desconto",null,null,null,{"$f":"(1/(1+IF($D55<>1,$D58,INDEX(G$19:G$27,MATCH($D56,$C$19:$C$27,0))))^G54)*G$45","v":0.92165898617511521},0.84945528679734128,0.78290809843072917,0.72157428426795334,0.66504542328843619,0.6129450905884205,0.56492635077273778,0.52066944771680901,0.4798796753150314,0.44228541503689528,0.40763632722294496,0.37570168407644705,0.3462688332501816,0.31914178179740244,0.2941398910575137,0.27109667378572694,0.24985868551679907,0.23028450278045995,0.21224378136447922,0.19561638835435877,0.18029160216991591,0.16616737527181191,0.15314965462839805,0.14115175541787842,0.13009378379527964,0.11990210488044206,0.11050885242437056,0.1018514768888208,9.3872328929788765E-2,8.6518275511326057E-2,0,0,0,0]
[]
[null,null,"Valor Presente"]
[null,null,{"$f":"C42","v":"Obra Pública + Operação Própria"},{"$f":"SUMPRODUCT(G50:AN50,G$60:AN$60)","v":146043.91514673427},null,{"$f":"SUM(G63:AN63)","v":146043.91514673427},{"$f":"G60*G50","v":14146.537242572071},9455.3455662772776,10658.979141082593,8608.9744306714219,7991.3368172025221,7572.1621279544306,6999.6763270449501,9194.2633084104036,5868.6251320252368,5432.1523853882072,5053.1655074752643,4648.1496660168377,4404.385739184555,4108.7390078161798,5524.3318130845719,3656.1856249628358,3408.031888502393,3178.0533494317638,2973.1373879664316,2845.3914098004725,2640.4894846470775,3291.857629803158,2199.5300375788129,2037.3146057868,1903.9899174394884,1772.2095364476334,1680.1892033406145,1557.438009898058,1927.7844365729172,1305.4884123492748,0,0,0,0]
[null,null,{"$f":"C47","v":"Investimentos"},{"$f":"SUMPRODUCT($G47:$AN47,G$60:AN$60)","v":12554.890902817311}]
[]
[]
[null,null,"PPP"]
[]
[null,null,"Contraprestação"]
[null,null,{"$f":"Ops!C127","v":"Contraprestação anual"},{"$f":"Ops!D127","v":0},{"$f":"Ops!E127","v":"R$"},{"$f":"Ops!F127","v":155701.2259143889},{"$f":"Ops!G127+Ops!G175","v":8720},{"$f":"Ops!H127+Ops!H175","v":10245.237189805501},{"$f":"Ops!I127+Ops!I175","v":12613.486772142591},{"$f":"Ops!J127+Ops!J175","v":15169.267886087753},{"$f":"Ops!K127+Ops!K175","v":15315.877076617482},{"$f":"Ops!L127+Ops!L175","v":15463.442803172573},{"$f":"Ops!M127+Ops!M175","v":15612.4096950152},{"$f":"Ops!N127+Ops!N175","v":15762.325443822101},{"$f":"Ops!O127+Ops!O175","v":15913.632577352353},{"$f":"Ops!P127+Ops!P175","v":16065.88138148709},{"$f":"Ops!Q127+Ops!Q175","v":16219.512318900444},{"$f":"Ops!R127+Ops!R175","v":16374.078213152668},{"$f":"Ops!S127+Ops!S175","v":16530.017498321678},{"$f":"Ops!T127+Ops!T175","v":16686.88547907499},{"$f":"Ops!U127+Ops!U175","v":16845.11859739578},{"$f":"Ops!V127+Ops!V175","v":17004.711824332393},{"$f":"Ops!W127+Ops!W175","v":17165.66027254027},{"$f":"Ops!X127+Ops!X175","v":17327.524076093345},{"$f":"Ops!Y127+Ops!Y175","v":17490.735832386486},{"$f":"Ops!Z127+Ops!Z175","v":17655.291033393019},{"$f":"Ops!AA127+Ops!AA175","v":17821.18530270247},{"$f":"Ops!AB127+Ops!AB175","v":17988.414393031333},{"$f":"Ops!AC127+Ops!AC175","v":18156.974183722366},{"$f":"Ops!AD127+Ops!AD175","v":18326.860678237044},{"$f":"Ops!AE127+Ops!AE175","v":18498.070001645487},{"$f":"Ops!AF127+Ops!AF175","v":18670.598398117734},{"$f":"Ops!AG127+Ops!AG175","v":18844.868316239572},{"$f":"Ops!AH127+Ops!AH175","v":19020.023103171981},{"$f":"Ops!AI127+Ops!AI175","v":19196.9105860862},{"$f":"Ops!AJ127+Ops!AJ175","v":19375.101403797358},{"$f":"Ops!AK127+Ops!AK175","v":0},{"$f":"Ops!AL127+Ops!AL175","v":0},{"$f":"Ops!AM127+Ops!AM175","v":0},{"$f":"Ops!AN127+Ops!AN175","v":0}]
[]
[null,null,"Impostos s/ contraprestação"]
[null,null,{"$f":"Inputs!C129","v":"Imposto s/ serviço - (ISS)"},{"$f":"Inputs!D129","v":0.03},{"$f":"Inputs!E129","v":"%"},{"$f":"SUM(G73:AN73)","v":-14882.403070135357},{"$f":"G$70*-$D73","v":-261.59999999999997},-307.35711569416503,-378.40460316427772,-455.07803658263259,-459.47631229852442,-463.90328409517718,-468.37229085045595,-472.86976331466303,-477.40897732057056,-481.9764414446127,{"$f":"Q$70*-$D73","v":-486.58536956701329},-491.22234639458003,-495.90052494965033,-500.60656437224969,-505.3535579218734,-510.14135472997179,-514.96980817620806,-519.82572228280037,-524.72207497159457,-529.65873100179056,{"$f":"AA$70*-$D73","v":-534.63555908107412},-539.65243179094,-544.70922551167098,-549.80582034711131,-554.94210004936463,-560.11795194353203,-565.34604948718709,-570.60069309515939,-575.90731758258596,-581.25304211392074,0,0,0,0]
[null,null,{"$f":"Inputs!C130","v":"Programa Integração Social - (PIS)"},{"$f":"Inputs!D130","v":1.6500000000000001E-2},{"$f":"Inputs!E130","v":"%"},-8185.3216885744469,-143.88,-169.04641363179078,-208.12253174035277,-250.29292012044795,-252.71197176418846,-255.14680625234746,-257.60475996775079,-260.07836982306469,-262.57493752631382,-265.08704279453701,-267.62195326185736,-270.17229051701906,-272.74528872230769,-275.33361040473733,-277.94445685703039,-280.57774510148448,-283.23339449691446,-285.90414725554018,-288.59714123437703,-291.31230205098484,-294.04955749459077,-296.80883748501702,-299.59007403141908,-302.39320119091127,-305.21815502715054,-308.06487356894263,-310.94032721795293,-313.83038120233772,-316.74902467042233,-319.6891731626564,0,0,0,0]
[null,null,{"$f":"Inputs!C131","v":"Contribuição para Financiamento de Seguridade Social - (COFINS)"},{"$f":"Inputs!D131","v":7.5999999999999998E-2},{"$f":"Inputs!E131","v":"%"},{"$f":"SUM(G75:AN75)","v":-37702.087777676243},-662.72,-778.63802642521807,-958.62499468283693,-1152.8643593426691,-1164.0066578229287,-1175.2216530411156,-1186.5431368211553,-1197.9367337304795,-1209.4360758787789,-1221.0069849930187,-1232.6829362364338,-1244.4299441996027,-1256.2813298724475,-1268.2032964096993,-1280.2290134020793,-1292.3580986492618,-1304.5901807130606,-1316.8918297830942,-1329.295923261373,-1341.8021185378695,-1354.4100830053876,-1367.1194938703813,-1379.9300379628999,-1392.8414115460153,-1405.8533201250571,-1418.9654782569478,-1432.2099920342075,-1445.5217558410704,-1458.9652045425512,-1472.5077066885992,0,0,0,0]
[null,null,{"$f":"DFs!C60","v":"IR / CSLL pagos"},null,null,-16393.238586488922,{"$f":"DFs!G60","v":0},{"$f":"DFs!H60","v":0},{"$f":"DFs!I60","v":0},{"$f":"DFs!J60","v":-154.57450562874999},{"$f":"DFs!K60","v":-174.7810723494072},{"$f":"DFs!L60","v":-483.56896252504447},{"$f":"DFs!M60","v":-509.59307519290633},{"$f":"DFs!N60","v":-398.05233301363421},{"$f":"DFs!O60","v":-306.14558672838677},{"$f":"DFs!P60","v":-332.30311431933814},{"$f":"DFs!Q60","v":-365.79702647795261},{"$f":"DFs!R60","v":-374.28064540237733},{"$f":"DFs!S60","v":-698.77280117937346},{"$f":"DFs!T60","v":-826.19414605697875},{"$f":"DFs!U60","v":-681.6326669731659},{"$f":"DFs!V60","v":-558.00836383483011},{"$f":"DFs!W60","v":-551.83196049809135},{"$f":"DFs!X60","v":-544.56794001820299},{"$f":"DFs!Y60","v":-522.37278751282975},{"$f":"DFs!Z60","v":-875.83846068105788},{"$f":"DFs!AA60","v":-887.26252488810599},{"$f":"DFs!AB60","v":-703.01795360003723},{"$f":"DFs!AC60","v":-568.94365791697851},{"$f":"DFs!AD60","v":-605.0697659703402},{"$f":"DFs!AE60","v":-591.25368130108984},{"$f":"DFs!AF60","v":-679.00521070718605},{"$f":"DFs!AG60","v":-1081.0641119768375},{"$f":"DFs!AH60","v":-1121.3496231892855},{"$f":"DFs!AI60","v":-964.04540077586921},{"$f":"DFs!AJ60","v":-833.91120777086462},{"$f":"DFs!AK60","v":0},{"$f":"DFs!AL60","v":0},{"$f":"DFs!AM60","v":0},{"$f":"DFs!AN60","v":0}]
[]
[null,null,"Contraprestação líquida",null,"$ R$",{"$f":"SUM(F70:F76)","v":78538.174791513928},{"$f":"G70+SUM(G73:G76)","v":7651.8},8990.1956340543275,11068.334642555124,13156.458064413253,13264.901062382432,13085.602097258889,13190.296432182931,13433.388243940259,13658.066999898303,13765.507797935585,13866.825033357187,13993.97298663909,13806.317553597899,13816.547861831325,14099.958902241631,14363.626262016845,14511.034928655996,14660.334436753707,14825.747905406311,14616.679421121316,14750.827578233311,15081.815676284958,15363.801188299398,15476.750479182667,15640.802745142824,15704.444883641125,15455.307835523387,15568.720649844128,15881.24363851477,16167.740274061318,0,0,0,0]
[]
[null,null,"Fator de Desconto"]
[null,null,"Período para desconto",null,null,null,{"$f":"(F81+G$45)*G$45","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0,0,0,0]
[null,null,{"$f":"Inputs!$C$360&\" - selecionada\"","v":"Taxa de desconto Value for Money - selecionada"},{"$f":"Inputs!$D$360","v":0},"#"]
[null,null,{"$f":"Inputs!$C$361","v":"Indexador"},{"$f":"Inputs!$D$361","v":"SELIC"},"#"]
[]
[null,null,{"$f":"Inputs!$C$363","v":"Taxa Social"},{"$f":"Inputs!$D$363","v":8.5000000000000006E-2},"%"]
[]
[null,null,"Fator de Desconto",null,null,null,{"$f":"(1/(1+IF($D82<>1,$D85,INDEX(G$19:G$27,MATCH($D83,$C$19:$C$27,0))))^G81)*G$45","v":0.92165898617511521},{"$f":"(1/(1+IF($D82<>1,$D85,INDEX(H$19:H$27,MATCH($D83,$C$19:$C$27,0))))^H81)*H$45","v":0.84945528679734128},0.78290809843072917,0.72157428426795334,0.66504542328843619,0.6129450905884205,0.56492635077273778,0.52066944771680901,0.4798796753150314,0.44228541503689528,0.40763632722294496,0.37570168407644705,0.3462688332501816,0.31914178179740244,0.2941398910575137,0.27109667378572694,0.24985868551679907,0.23028450278045995,0.21224378136447922,0.19561638835435877,0.18029160216991591,0.16616737527181191,0.15314965462839805,0.14115175541787842,0.13009378379527964,0.11990210488044206,0.11050885242437056,0.1018514768888208,9.3872328929788765E-2,8.6518275511326057E-2,0,0,0,0]
[]
[null,null,"Valor Presente"]
[null,null,"Contraprestação",{"$f":"SUM(G90:AN90)","v":137732.31328355591},null,null,{"$f":"G87*G78","v":7052.3502304147469},7636.7692106898239,{"$f":"I87*I78","v":8665.4888277977971},9493.3618113303364,8821.7617419113521,8020.7555629083745,7451.5460290437668,6994.354837937849,6554.2287573421427,6088.2833296035587,5652.6216268409153,5257.5592180006133,4780.6974707658455,4409.4377029139396,4147.3603754207743,3893.9313031340812,3625.7081127623455,3376.0478263630816,3146.6727969999429,2859.2620380932312,2659.4503374118644,2506.1057252615383,2352.9608457674244,2184.5704983011242,2034.7712107112268,1882.9959975274598,1707.9483327690718,1585.6971914561066,1490.8093266487738,1398.8050074267994,0,0,0,0]
[]
[]
[null,null,"Value for money"]
[]
[null,null,{"$f":"C62&\": \"&C63","v":"Valor Presente: Obra Pública + Operação Própria"},{"$f":"D63","v":146043.91514673427}]
[null,null,{"$f":"C89&\": \"&C90","v":"Valor Presente: Contraprestação"},{"$f":"D90","v":137732.31328355591}]
[null,null,"Viabilidade econômica resulta em:",{"$f":"IF(D96>D95,$C$42,$C$67)","v":"PPP"}]

{"sheet":"Flags","index":10,"n_rows":90,"n_cols":40,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["TIMING",null,null,"Alerta","Erro","IRR","NPV","Macro"]
[null,null,null,{"$f":"CHECKS!$F$9","v":0},{"$f":"CHECKS!$F$15","v":0},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"Project_NPV","v":3.285987481077882},{"$f":"Master_Check","v":0}]
[]
[null,null,{"$f":"C22","v":"Começo período"},null,null,null,{"$f":"G22","v":"2024-01-01"},"2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01",{"$f":"AI22","v":"2052-01-01"},"2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01"]
[null,null,{"$f":"C23","v":"Fim período"},null,null,null,{"$f":"G23","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31",{"$f":"AI23","v":"2052-12-31"},"2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31"]
[null,null,"Timeline",null,null,null,{"$f":"G90","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Post Ops.","Post Ops.",{"$f":"AM90","v":"Post Ops."},"Post Ops."]
[]
[null,null,null,"Inputs","Units","Total"]
[]
[null,null,"Datas"]
[]
[null,null,"Geral"]
[]
[null,null,"Counter",null,"Counter",null,{"$f":"F14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AL14+1","v":33},34]
[null,null,"Counter Concessão",null,"Ano",null,{"$f":"G14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[]
[null,null,"Initial flag",null,"Flag",{"$f":"SUM(G17:AO17)","v":1},{"$f":"IF(G14=1,1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM14=1,1,0)","v":0},0]
[]
[null,null,"Data inicial modelo",{"$f":"Model_Start","v":"2024-01-01"},"Date"]
[null,null,"Meses em um ano",{"$f":"Inputs!E10","v":12},"Month"]
[]
[null,null,"Começo período",{"$f":"D19","v":"2024-01-01"},"Date",null,{"$f":"IF(G17=1,$D$19,0)","v":"2024-01-01"},{"$f":"DATE(YEAR(G22),MONTH(G22)+$D$20,1)","v":"2025-01-01"},"2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01",{"$f":"DATE(YEAR(AM22),MONTH(AM22)+$D$20,1)","v":"2057-01-01"}]
[null,null,"Fim período",null,"Date",null,{"$f":"EOMONTH(G22-1,$D$20)","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31",{"$f":"EOMONTH(AM22-1,$D$20)","v":"2056-12-31"},"2057-12-31"]
[null,null,"Fim do período anterior",null,"Date",null,{"$f":"EOMONTH(G23,$D$20*-1)","v":"2023-12-31"},"2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31"]
[]
[null,null,"Dias no período",null,"Days",null,{"$f":"G23-G24","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"AM23-AM24","v":366},365]
[]
[null,null,"Ano",null,"Ano",null,{"$f":"YEAR(G23)","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"YEAR(AM23)","v":2056},2057]
[]
[]
[null,null,"Flags"]
[]
[null,null,"Flag de Financial Close"]
[null,null," Financial close date  ",{"$f":"FinancialCloseDate","v":"2024-01-01"},"Date"]
[null,null,"Começo período",null,"Date",null,{"$f":"G22","v":"2024-01-01"},"2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01"]
[null,null,"Fim período",null,"Date",null,{"$f":"G23","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31"]
[null,null," Financial close date flag ",null,"Flag",{"$f":"SUM(G37:AO37)","v":1},{"$f":"IF(AND($D$34>=G35,$D$34<=G36),1,0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D$34>=AM35,$D$34<=AM36),1,0)","v":0},0]
[]
[]
[null,null,"Flag de Operação"]
[null,null,{"$f":"C34","v":" Financial close date  "},{"$f":"EOMONTH(D34,1)","v":"2024-02-29"},"Data"]
[null,null,"Anos da concessão",{"$f":"Inputs!E32","v":30},"Anos"]
[null,null,"Períodos em 1 ano",{"$f":"D42*12","v":360},"Meses"]
[null,null,"Meses no período",{"$f":"D20","v":12},"Períodos"]
[null,null,"Fim da operação",{"$f":"EOMONTH(D41-1,D43)","v":"2054-02-28"},"Data"]
[]
[null,null,{"$f":"C41","v":" Financial close date  "},"2024-02-29","Data"]
[null,null,{"$f":"C45","v":"Fim da operação"},{"$f":"D45","v":"2054-02-28"},"Data"]
[null,null,{"$f":"C36","v":"Fim período"},null,"Meses",null,{"$f":"G36","v":"2024-12-31"},"2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31"]
[null,null,"Flag de operação",null,"Flag",{"$f":"SUM(G50:AO50)","v":29},{"$f":"IF(G37=1,0,IF(AND(G49>=$D$47,G49<=$D$48),1,0))","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"Counter de Operação"]
[null,null,{"$f":"C50","v":"Flag de operação"},null,"Flag",{"$f":"SUM(G53:AO53)","v":29},{"$f":"G50","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"AM50","v":0},0]
[null,null,"Counter da operação",null,"Counter",null,{"$f":"IF(G53=1,F54+1,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,0,0,{"$f":"IF(AM53=1,AL54+1,0)","v":0},0]
[]
[null,null,"Flag de último dia de operação"]
[null,null,{"$f":"C48","v":"Fim da operação"},{"$f":"D48","v":"2054-02-28"},"Data"]
[null,null,{"$f":"C49","v":"Fim período"},null,"Data",null,"2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31",{"$f":"AI49","v":"2052-12-31"},"2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31"]
[null,null,"Flag último dia de operação",null,"Flag",{"$f":"SUM(G59:AO59)","v":1},{"$f":"IF(H53=0,1,0)*G53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[]
[null,null,"1º dia após fim de operações"]
[null,null,{"$f":"C59","v":"Flag último dia de operação"},null,"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI59","v":0},1,0,0,0,0]
[null,null,"1º dia após fim da operação",null,"Flag",{"$f":"SUM(G63:AO63)","v":1},{"$f":"IF(F62=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"IF(AL62=1,1,0)","v":0},0]
[]
[null,null,"Flag Post Ops."]
[null,null,{"$f":"C63","v":"1º dia após fim da operação"},null,"Flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI63","v":0},0,1,0,0,0]
[null,null,"Flag pós operações",null,"Flag",0,{"$f":"G66+F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,{"$f":"AM66+AL67","v":1},1]
[]
[null,null,"Flag cons + ops"]
[null,null,{"$f":"C37","v":" Financial close date flag "},null,{"$f":"E37","v":"Flag"},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Flags!C53","v":"Flag de operação"},null,{"$f":"Flags!E53","v":"Flag"},{"$f":"Flags!F53","v":29},{"$f":"G50","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,{"$f":"AM50","v":0},0]
[null,null,"Cons + Ops Flag",null,"Flag",{"$f":"SUM(G72:AO72)","v":30},{"$f":"IF(SUM(G70:G71)=0,0,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[]
[null,null,"Timeline"]
[]
[]
[null,null,{"$f":"C37","v":" Financial close date flag "},null,{"$f":"E37","v":"Flag"},{"$f":"SUM(G78:AO78)","v":1},{"$f":"G37","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C50","v":"Flag de operação"},null,{"$f":"E50","v":"Flag"},29,{"$f":"G50","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[null,null,{"$f":"C59","v":"Flag último dia de operação"},null,{"$f":"E59","v":"Flag"},1,{"$f":"G59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[null,null,{"$f":"C63","v":"1º dia após fim da operação"},null,{"$f":"E63","v":"Flag"},1,{"$f":"G63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[null,null,{"$f":"C67","v":"Flag pós operações"},null,{"$f":"E67","v":"Flag"},4,{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
[null,null,"Counter",null,{"$f":"E68","v":0},34,{"$f":"IF(SUM(G78:G82)>=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"FC / Invest"]
[null,null,"Invest"]
[null,null,"Invest/Delay"]
[null,null,"Ops"]
[null,null,"Post Ops."]
[null,null,"Timeline",null,null,null,{"$f":"IF(SUM(G80:G83)>1,$C$89,$C$88)","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(SUM(AJ79)>1,$C$89,$C$88)","v":"Ops"},"Post Ops.","Post Ops.","Post Ops.","Post Ops."]

{"sheet":"Sensitivity","index":11,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":false,"merged":[[3,3,3,11],[5,3,12,3]]}
[]
[]
[]
[null,null,null,{"$f":"\"Aumento \"&Inputs!F19&\" na Tarifa com base na taxa de desconto de \"&ROUND(Summary!D52,4)*100&\"% a.a.\"","v":"Aumento Real na Tarifa com base na taxa de desconto de 11,09% a.a."}]
[null,null,null,"OPEX"]
[null,null,null,"CAPEX",{"$f":"Aumento_real","v":0.60041097785972719},{"$f":"G6-5%","v":-0.15000000000000002},{"$f":"H6-5%","v":-0.1},{"$f":"I6-5%","v":-0.05},0,0.05,{"$f":"J6+5%","v":0.1},{"$f":"K6+5%","v":0.15000000000000002}]
[null,null,null,null,{"$f":"E8-5%","v":-0.15000000000000002},0.22147213492566023,0.29968882858133533,0.36898982624555993,0.44522726138948893,0.55378520246237029,0.69,0.82516309557853385]
[null,null,null,null,{"$f":"E9-5%","v":-0.1},0.25895093882900283,0.33982890983498287,0.40738461579205382,0.47936508697266439,0.58177231572128918,0.71339022189948142,0.85085233839895202]
[null,null,null,null,{"$f":"E10-5%","v":-0.05},0.30075536721397284,0.37837541708083322,0.44598776337308882,0.51432733913716444,0.61080006428837819,0.73994827815305753,0.87679241151548859]
[null,null,null,null,0,0.34103592742061151,0.41744255192969515,0.48480589083040698,0.55054501019706503,0.64050414630371511,0.76664194271277297,0.90267230094729789]
[null,null,null,null,{"$f":"E10+5%","v":0.05},0.37999668927586838,0.45657108882384578,0.52377869945066025,0.58721993935300598,0.66975113068069159,0.7900107959953655,0.92888035017196624]
[null,null,null,null,{"$f":"E11+5%","v":0.1},0.4190410017542418,0.49575235256146055,0.56285627268541327,0.62090709976880498,0.70385379359084688,0.81799586671801272,0.95522110182547737]
[null,null,null,null,{"$f":"E12+5%","v":0.15000000000000002},0.45815531883909683,0.53497950899242008,0.59790295655061787,0.66082351294764252,0.73626257907502834,0.84636405057632924,0.9816470766136236]
[]
[null,null,null,null,"CAPEX",0,null,"OPEX",0]
[]
[null,null,null,"Cenário Live",5,null,"Sensibilidade -TIR",1,{"$f":"H17+1","v":2},3,4,5]
[null,null,null,{"$f":"Inputs!C334","v":"TIR Meta "},{"$f":"INDEX(H18:$L$23,,$E$17)","v":0.1109},null,{"$f":"Inputs!C334","v":"TIR Meta "},{"$f":"I18-0.5%","v":9.4999999999999987E-2},{"$f":"J18-0.5%","v":9.9999999999999992E-2},{"$f":"K18-0.5%","v":0.105},0.11,0.1109]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[]
[null,null,null,null,null,null,"Cenário","TIR Meta","Aumento real necessário na tarifa"]
[null,null,null,null,null,null,{"$f":"E17","v":5},{"$f":"E18","v":0.1109},{"$f":"Aumento_real","v":0.60041097785972719}]
[null,null,null,null,null,1,1,9.4999999999999987E-2,0.55939376214286207]
[null,null,null,null,null,{"$f":"F28+1","v":2},2,9.9999999999999992E-2,0.57201012733946022]
[null,null,null,null,null,{"$f":"F29+1","v":3},3,0.105,0.58489892961660517]
[null,null,null,null,null,{"$f":"F30+1","v":4},4,0.11,0.59801797284692826]
[null,null,null,null,null,{"$f":"F31+1","v":5},5,0.1109,0.60041097785972719]
[]
[]
[null,null,null,null,null,"Scenario Max"]
[null,null,null,null,null,{"$f":"MAX(F28:F32)","v":5}]

{"sheet":"Macro","index":12,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["MACROS EXCEL"]
[]
[]
[]
[]
[null,"IFRIC 12",null,"Calculated","Applied","Delta"]
[null,"Project IRR",null,{"$f":"E11","v":0.11093700528144837},0.11096717715263366,{"$f":"E7-D7","v":3.0171871185286081E-5}]
[null,null,null,null,"Total delta",{"$f":"ROUND(SUM(F7:F7),0)","v":0}]
[]
[null,"TIR meta",null,"Calculated","Applied","Delta"]
[null,"Project IRR",null,{"$f":"TIR_meta","v":0.1109},{"$f":"Project_IRR","v":0.11093700528144837},{"$f":"E11-D11","v":3.700528144837123E-5}]
[null,null,null,null,"Total delta",{"$f":"SUM(F11:F11)","v":3.700528144837123E-5}]
[]
[null,null,null,null,"Macro Run",1]
[null,null,null,null,"Macro_Precision",1.0000000000000001E-5]
[null,null,null,null,"Ramp-up",1]

{"sheet":"SETUP","index":13,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["SETUP"]
[]
[null,null,"Constantes"]
[null,null,"Gerais"]
[null,null,"Nome_Modelo",null,"MEF_PMI_Resíduos_Joaçaba"]
[null,null,"Período do modelo",null,"Anual"]
[]
[null,null,"Números"]
[null,null,"Days_yr",null,365]
[null,null,"Months_yr",null,12]
[null,null,"Months_halfyr",null,6]
[null,null,"Qtrs_yr",null,4]
[null,null,"Months_qtr",null,2.83]
[null,null,"Days_months",null,31]
[]
[null,null,"Million",null,1000000]
[null,null,"Thousand",null,1000]
[null,null,"Small_num",null,9.9999999999999995E-7]
[]
[null,null,"Time"]
[null,null,"Monthly",null,1]
[null,null,"Quarthly",null,3]
[null,null,"Half Year",null,6]
[null,null,"Year",null,12]
[]
[null,null,"Debt"]
[null,null,"PRICE",null,1]
[null,null,"SAC",null,2]
[null,null,"Sculpted",null,3]

{"sheet":"CHECKS","index":14,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["CHECKS"]
[]
[null,null,"Alertas"]
[null,null,"Indica atenção no modelo - riscos"]
[null,null,null,null,"Resultado","Alerta"]
[null,null,"DSCR abaixo do covenant","Alert / OK",{"$f":"Debt!D377","v":0},{"$f":"E6","v":0}]
[null,null,"Caixa negativo","Alert / OK",{"$f":"SUM(DFs!G89:AO89)","v":0},0]
[null,null,"DSCR abaixo default","Alert / OK",{"$f":"Debt!D384","v":0},0]
[null,null,"Master check",null,"Aleta",{"$f":"SUM(F6:F8)","v":0}]
[]
[null,null,"Erros"]
[null,null,"Indica erro no modelo - falha",null,"Resultado","Erro"]
[null,null,"Check Balanço","Warning / OK",{"$f":"DFs!F144","v":0},{"$f":"E13","v":0}]
[null,null,"Macro IFRIC 12","Warning / OK",{"$f":"IFRIC12_Check","v":0},{"$f":"E14","v":0}]
[null,null,"Master check",null,"Erro",{"$f":"SUM(F13:F14)","v":0}]

{"sheet":"Suporte Cliente ->","index":15,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[[5,2,9,5]]}
[]
[null,null,"Suporte - Cliente"]
[]
[null,null,"Aviso"]
[null,null,"Notas:"]
[null,null,"Informações base de CAPEX e OPEX fornecidas pelo cliente para subsidiar o desenvolvimento do modelo econômico-financeiro."]

{"sheet":"CAPEX","index":16,"n_rows":264,"n_cols":34,"rows_kept":264,"cut":false,"hidden":false,"merged":[]}
[null,null,0,"Divisiveis"]
[null,null,{"$f":"OPEX!C2","v":0},"Indivisiveis"]
[]
[null,null,null,"0 - Considerar"]
[null,null,null,"1 - Não considerar"]
[]
[null,null,{"$f":"C12/$AH$12","v":0.21745610373675561},{"$f":"D12/$AH$12","v":7.3791393944513924E-3},{"$f":"E12/$AH$12","v":6.4634544014615436E-2},{"$f":"F12/$AH$12","v":6.0782640036171774E-4},7.7941026539350103E-4,2.0482340940295098E-3,1.1968371891711591E-3,0.16087602670525258,0,6.0782640036171774E-4,2.4470818108851097E-2,1.6204970090555322E-3,6.0782640036171774E-4,1.9310872480968227E-4,0.16080017828855966,2.6560604943912281E-3,7.8211951361912375E-4,0,6.2311520394554701E-4,1.9310872480968227E-4,2.4277709384041415E-2,0.162926530193444,1.9310872480968227E-4,0,7.4037551206231078E-4,2.2413428188391921E-3,5.8901078880944143E-4,6.2311520394554701E-4,0.16087602670525258,0]
[null,"PRAZO",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"ANO",1,{"$f":"C10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"TOTAL"]
[]
[null,"CAPEX TOTAL",{"$f":"SUM(C14,C36,C57,C72,C95,,C105,C123,C144,C218,C224,C245,C254)","v":7225.3986449999993},245.18614500000001,2147.6074422299998,20.196204999999999,25.897410000000001,68.056530000000009,39.767224999999996,5345.4164099999998,0,20.196204999999999,813.09014999999988,53.844140000000003,20.196204999999999,6.4164099999999999,5342.8962000000001,88.252735000000015,25.98743,0,20.704204999999998,6.4164099999999999,806.67373999999995,5413.5483450000002,6.4164099999999999,0,24.600404999999999,74.472940000000008,19.571020000000001,20.704204999999998,5345.4164099999998,0,null,{"$f":"SUM(C12:AF12)","v":33226.929577229996}]
[]
[null,"COLETA MANUAL E CONTEINERIZADA RSC",{"$f":"IF($C$1=0,SUM(C16,C20,C30),0)","v":2981.5899999999997},{"$f":"IF($C$1=0,SUM(D16,D20,D30),0)","v":0},0,0,0,15,0,2950.1,0,0,31.49,0,0,0,2950.1,15,0,0,0,0,31.49,2950.1,0,0,0,15,0,0,2950.1,0,null,{"$f":"SUM(C14:AF14)","v":14889.97}]
[]
[null,"Estudos",{"$f":"C17/10^3","v":15},{"$f":"D17/10^3","v":0},0,0,0,15,0,0,0,0,15,0,0,0,0,15,0,0,0,{"$f":"V17/10^3","v":0},{"$f":"W17/10^3","v":15},0,0,0,0,15,0,0,0,0,null,{"$f":"SUM(C16:AF16)","v":90}]
[null,"Estudo de composição gravimétrica",{"$f":"C18*C19","v":15000},{"$f":"D18*D19","v":0},0,0,0,15000,0,0,0,0,15000,0,0,0,0,15000,0,0,0,0,15000,0,0,0,0,15000,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0]
[null,"Valor",15000,{"$f":"C19","v":15000},{"$f":"D19","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"T19","v":15000},15000,15000,15000,15000,15000,{"$f":"Z19","v":15000},15000,15000,15000,15000,15000]
[null,"Veículos",{"$f":"SUM(C21,,C24,C27)/10^3","v":2958.99},{"$f":"SUM(D21,,D24,D27)/10^3","v":0},0,0,0,0,0,2942.5,0,0,16.489999999999998,0,0,0,2942.5,0,0,0,0,0,16.489999999999998,2942.5,0,0,0,0,0,0,2942.5,0,null,{"$f":"SUM(C20:AF20)","v":14761.97}]
[null,"Caminhão compactador de 15 m³",{"$f":"C22*C23","v":2375400},{"$f":"D22*D23","v":0},0,0,0,0,0,2375400,0,0,0,0,0,0,2375400,0,0,0,0,0,0,2375400,0,0,0,0,0,0,2375400,0]
[null,"Quantidade",3,0,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0,0,0,0,0,3,0,5]
[null,"Custo de Aquisicao",791800,{"$f":"C23","v":791800},{"$f":"D23","v":791800},791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800]
[null,"Caminhão compactador de  6 m³ (área rural e difícil acesso)",{"$f":"C25*C26","v":567100},{"$f":"D25*D26","v":0},0,0,0,0,0,567100,0,0,0,0,0,0,567100,0,0,0,0,0,0,567100,0,0,0,0,0,0,567100,0]
[null,"Quantidade",1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0]
[null,"Custo de Aquisicao",567100,{"$f":"C26","v":567100},{"$f":"D26","v":567100},567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100]
[null,"Moto",{"$f":"C28*C29","v":16490},{"$f":"D28*D29","v":0},0,0,0,0,0,0,0,0,16490,0,0,0,0,0,0,0,0,0,16490,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C29","v":16490},{"$f":"D29","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Adicionais",{"$f":"((C31*C32)+(C33*C34))/10^3","v":7.6},{"$f":"((D31*D32)+(D33*D34))/10^3","v":0},0,0,0,0,0,7.6,0,0,{"$f":"((M31*M32)+(M33*M34))/10^3","v":0},0,0,0,7.6,0,0,0,0,0,0,7.6,0,0,0,0,0,0,7.6,{"$f":"((AF31*AF32)+(AF33*AF34))/10^3","v":0},null,{"$f":"SUM(C30:AF30)","v":38}]
[null,"Quantidade",4,0,0,0,0,0,0,4,0,0,0,0,0,0,4,0,0,0,0,0,0,4,0,0,0,0,0,0,4,0]
[null,"Custo Identificação visual (adesivo)",1900,{"$f":"C32","v":1900},{"$f":"D32","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Comando de Elevação para o Compactador",17500,{"$f":"C34","v":17500},{"$f":"D34","v":17500},17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500,17500]
[]
[null,"COLETA DE MATERIAIS RECICLÁVEIS",{"$f":"IF($C$1=0,SUM(C38,C51),0)","v":1797.89},{"$f":"IF($C$1=0,SUM(D38,D51),0)","v":0},0,0,0,0,0,1781.4,0,0,16.489999999999998,0,0,0,1781.4,0,0,0,0,0,16.489999999999998,1781.4,0,0,0,0,0,0,1781.4,0,null,{"$f":"SUM(C36:AF36)","v":8956.4699999999993}]
[]
[null,"Veículos",{"$f":"SUM(C39,C42,C45,C48)/10^3","v":1792.19},{"$f":"SUM(D39,D42,D45,D48)/10^3","v":0},0,0,0,0,0,1775.7,0,0,16.489999999999998,0,0,0,1775.7,0,0,0,0,0,16.489999999999998,1775.7,0,0,0,0,0,0,1775.7,0,null,{"$f":"SUM(C38:AF38)","v":8927.9699999999993}]
[null,"Caminhão compactador de  15 m³",{"$f":"C40*C41","v":1583600},{"$f":"D40*D41","v":0},0,0,0,0,0,1583600,0,0,0,0,0,0,1583600,0,0,0,0,0,0,1583600,0,0,0,0,0,0,1583600,0]
[null,"Quantidade",2,0,0,0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,0,0,2,0]
[null,"Custo de Aquisicao",{"$f":"C23","v":791800},{"$f":"C41","v":791800},{"$f":"D41","v":791800},791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800]
[null,"Caminhão baú de 30 m³",{"$f":"C43*C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",393700,{"$f":"C44","v":393700},{"$f":"D44","v":393700},393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700]
[null,"Veículo 4x4",{"$f":"C46*C47","v":192100},0,0,0,0,0,0,192100,0,0,0,0,0,0,192100,0,0,0,0,0,0,192100,0,0,0,0,0,0,192100,0]
[null,"Quantidade",1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0]
[null,"Custo de Aquisicao",192100,{"$f":"C47","v":192100},{"$f":"D47","v":192100},192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100]
[null,"Moto",{"$f":"C49*C50","v":16490},{"$f":"D49*D50","v":0},0,0,0,0,0,0,0,0,16490,0,0,0,0,0,0,0,0,0,16490,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C50","v":16490},{"$f":"D50","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Adicionais",{"$f":"((C52*C53)+(C54*C55))/10^3","v":5.7},{"$f":"((D52*D53)+(D54*D55))/10^3","v":0},0,0,0,0,0,5.7,0,0,0,0,0,0,5.7,0,0,0,0,0,0,5.7,0,0,0,0,0,0,5.7,0,null,{"$f":"SUM(C51:AF51)","v":28.5}]
[null,"Quantidade",3,0,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0,0,0,0,0,3,0,0]
[null,"Custo Identificação visual (adesivo) - Compactador",1900,{"$f":"C53","v":1900},{"$f":"D53","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900]
[null,"Quantidade",{"$f":"C43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo Identificação visual (adesivo) - BAÚ",3800,{"$f":"C55","v":3800},{"$f":"D55","v":3800},3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800,3800]
[]
[null,"COLETA DE RESÍDUOS DO SERVIÇO DE SAÚDE MUNICIPAL",{"$f":"IF($C$1=0,(C59+C66)*0)","v":0},{"$f":"IF($C$1=0,(D59+D66)*0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C57:AF57)","v":0}]
[]
[null,"Veículos",{"$f":"SUM(C60,C63)/10^3","v":0},{"$f":"SUM(D60,D63)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C59:AF59)","v":0}]
[null,"Sprinter",{"$f":"C61*C62","v":0},{"$f":"D61*D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,{"$f":"C61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q61","v":0},0,0,0,0,{"$f":"V61","v":0},0,0,0,0,{"$f":"AA61","v":0}]
[null,"Custo de Aquisicao",{"$f":"263000","v":263000},{"$f":"C62","v":263000},{"$f":"D62","v":263000},263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000]
[null,"Moto",{"$f":"C64*C65","v":0},{"$f":"D64*D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,{"$f":"C64","v":0},{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N64","v":0},{"$f":"O64","v":0},0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C65","v":16490},{"$f":"D65","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Equipamentos",{"$f":"(C67)/10^3","v":0},{"$f":"(D67+D70)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AF67+AF70)/10^3","v":0},null,{"$f":"SUM(C66:AF66)","v":0}]
[null,"Adaptação da Sprinter (impermeabilização)",{"$f":"(C68*C69)","v":0},{"$f":"(D68*D69)+(D72*D73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C61","v":0},{"$f":"D61","v":0},{"$f":"E61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",8225.18,{"$f":"C69","v":8225.18},{"$f":"D69","v":8225.18},8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18,8225.18]
[]
[]
[null,"TRANSPORTE E DESTINAÇÃO FINAL - RESÍDUOS PEVS",{"$f":"IF($C$1=0,SUM(C74,C84),0)","v":0},{"$f":"IF($C$1=0,SUM(D74,D84),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C72:AF72)","v":0}]
[]
[null,"Veículos",{"$f":"SUM(C75,C78,C81)/10^3","v":0},{"$f":"SUM(D75,D78,D81)/10^3","v":0},{"$f":"SUM(E75,E78,E81)/10^3","v":0},0,0,0,{"$f":"SUM(I75,I78,I81)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C74:AF74)","v":0}]
[null,"Caminhão poliguindaste",{"$f":"C76*C77","v":0},{"$f":"D76*D77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,{"$f":"F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",611900,{"$f":"C77","v":611900},{"$f":"D77","v":611900},{"$f":"E77","v":611900},{"$f":"F77","v":611900},611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900]
[null,"Moto",{"$f":"C79*C80","v":0},{"$f":"D79*D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C80","v":16490},{"$f":"D80","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Veículo utilitário pequeno",{"$f":"C82*C83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",0,{"$f":"C83","v":0},{"$f":"D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos",{"$f":"(C85+C88+C91)/10^3","v":0},{"$f":"(D85+D88+D91)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C84:AF84)","v":0}]
[null,"Contentor de 1.000 litros (alocado em destinação final)",{"$f":"C86*C87","v":0},{"$f":"D86*D87","v":0},{"$f":"E86*E87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",1950,{"$f":"C87","v":1950},{"$f":"D87","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950]
[null,"Contentor de 700 litros (alocado em destinação final)",{"$f":"C89*C90","v":0},{"$f":"D89*D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",1799,{"$f":"C90","v":1799},{"$f":"D90","v":1799},1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799]
[null,"Caçamba de 5 m³ (alocada em destinação final)",{"$f":"C92*C93","v":0},{"$f":"D92*D93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",10500,{"$f":"C93","v":10500},{"$f":"D93","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500]
[]
[null,"COLETA PROGRAMADA  DE VOLUMOSOS",{"$f":"IF($C$1=0,SUM(C97),0)","v":607.5},{"$f":"IF($C$1=0,SUM(D97),0)","v":0},0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,null,{"$f":"SUM(C95:AF95)","v":3037.5}]
[]
[null,"Veículos",{"$f":"SUM(C98,C101)/10^3","v":607.5},{"$f":"SUM(D98,D101)/10^3","v":0},0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,null,{"$f":"SUM(C97:AF97)","v":3037.5}]
[null,"Caminhão carroceria  15 m³ com implemento garra",{"$f":"C99*C100","v":607500},{"$f":"D99*D100","v":0},0,0,0,0,0,607500,0,0,0,0,0,0,607500,0,0,0,0,0,0,607500,0,0,0,0,0,0,607500,0]
[null,"Quantidade",1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0]
[null,"Custo de Aquisicao",{"$f":"508000+69500+30000","v":607500},{"$f":"C100","v":607500},{"$f":"D100","v":607500},607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500]
[null,"Moto",{"$f":"C102*C103","v":0},{"$f":"D102*D103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C103","v":16490},{"$f":"D103","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[]
[null,"VARRIÇÃO MANUAL",{"$f":"IF($C$2=0,SUM(C107,C114),0)","v":58.504000000000005},{"$f":"IF($C$2=0,SUM(D107,D114),0)","v":0},0,4.0640000000000001,0,37.950000000000003,4.0640000000000001,0,0,4.0640000000000001,54.44,0,4.0640000000000001,0,0,42.014000000000003,0,0,4.5720000000000001,0,54.44,4.5720000000000001,0,0,4.5720000000000001,37.950000000000003,0,4.5720000000000001,0,0,null,{"$f":"SUM(C105:AF105)","v":319.84199999999998}]
[]
[null,"Veículos",{"$f":"SUM(C108,C111)/10^3","v":16.489999999999998},{"$f":"SUM(D108,D111)/10^3","v":0},0,0,0,0,0,0,0,0,16.489999999999998,0,0,0,0,0,0,0,0,0,16.489999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C107:AF107)","v":49.47}]
[null,"Ônibus urbano 44 lugares",{"$f":"C109*C110","v":0},{"$f":"D109*D110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",685000,{"$f":"C110","v":685000},{"$f":"D110","v":685000},685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000]
[null,"Moto",{"$f":"C112*C113","v":16490},0,0,0,0,0,0,0,0,0,16490,0,0,0,0,0,0,0,0,0,16490,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C113","v":16490},{"$f":"D113","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Equipamentos",{"$f":"(C115+C119)/10^3","v":42.014000000000003},{"$f":"(D115+D119)/10^3","v":0},0,4.0640000000000001,0,37.950000000000003,4.0640000000000001,0,0,4.0640000000000001,37.950000000000003,0,4.0640000000000001,0,0,42.014000000000003,0,0,4.5720000000000001,0,37.950000000000003,4.5720000000000001,0,0,4.5720000000000001,37.950000000000003,0,4.5720000000000001,0,0,null,{"$f":"SUM(C114:AF114)","v":270.37200000000001}]
[null,"Carrinho lutocar 120 litros",{"$f":"C117*C118","v":4064},{"$f":"D117*D118","v":0},0,4064,0,0,4064,0,0,4064,0,0,4064,0,0,4064,0,0,4572,0,0,4572,0,0,4572,0,0,4572,0,0]
[null,"Total",75,76,76,77,77,78,78,80,80,81,81,82,82,83,83,83,84,84,86,86,87,87,88,88,88,89,89,90,90,90]
[null,"Quantidade",8,0,0,8,0,0,8,0,0,8,null,0,8,0,0,8,0,0,9,0,0,9,0,0,9,0,0,9,0,0]
[null,"Custo de Aquisicao",508,{"$f":"C118","v":508},{"$f":"D118","v":508},508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508,508]
[null,"Cesto papeleiro 50 litros (aquisição e reposição)",{"$f":"C120*C121","v":37950},{"$f":"D120*D121","v":0},0,0,0,37950,0,0,0,0,37950,0,0,0,0,37950,0,0,0,0,37950,0,0,0,0,37950,0,0,0,0]
[null,"Quantidade",165,0,0,0,0,165,0,0,0,0,165,0,0,0,0,165,0,0,0,0,165,0,0,0,0,165,0,0,0,0]
[null,"Custo de Aquisicao",230,{"$f":"C121","v":230},{"$f":"D121","v":230},230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230]
[]
[null,"SERVIÇOS GERAIS",{"$f":"IF($C$2=0,SUM(C125,C135),0)","v":672.92399999999998},{"$f":"IF($C$2=0,SUM(D125,D135),0)","v":0},0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,660,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,660,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,null,{"$f":"SUM(C123:AF123)","v":2109.2399999999998}]
[]
[null,"Veículos",{"$f":"SUM(C126,C129,C132)/10^3","v":660},{"$f":"SUM(D126,D129,D132)/10^3","v":0},0,0,0,0,0,0,0,0,660,0,0,0,0,0,0,0,0,0,660,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C125:AF125)","v":1980}]
[null,"Moto",{"$f":"C127*C128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",16490,{"$f":"C128","v":16490},{"$f":"D128","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Minibus",{"$f":"C130*C131","v":397000},0,0,0,0,0,0,0,0,0,397000,0,0,0,0,0,0,0,0,0,397000,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",397000,{"$f":"C131","v":397000},{"$f":"D131","v":397000},397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000]
[null,"Sprinter (apoio)",{"$f":"C133*C134","v":263000},0,0,0,0,0,0,0,0,0,263000,0,0,0,0,0,0,0,0,0,263000,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",263000,{"$f":"C134","v":263000},{"$f":"D134","v":263000},263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000]
[null,"Equipamentos",{"$f":"(C136+C139)/10^3","v":12.923999999999999},{"$f":"(D136+D139)/10^3","v":0},0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0,null,{"$f":"SUM(C135:AF135)","v":129.24000000000004}]
[null,"Roçadeira lateral",{"$f":"C137*C138","v":5130},0,0,5130,0,0,5130,0,0,5130,0,0,5130,0,0,5130,0,0,5130,0,0,5130,0,0,5130,0,0,5130,0,0]
[null,"Quantidade",3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0]
[null,"Custo de Aquisicao",1710,{"$f":"C138","v":1710},{"$f":"D138","v":1710},1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710,1710]
[null,"Soprador",{"$f":"C140*C141","v":7794},0,0,7794,0,0,7794,0,0,7794,0,0,7794,0,0,7794,0,0,7794,0,0,7794,0,0,7794,0,0,7794,0,0]
[null,"Quantidade",3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0,3,0,0]
[null,"Custo de Aquisicao",2598,{"$f":"C141","v":2598},{"$f":"D141","v":2598},2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598,2598]
[]
[]
[null,"INVESTIMENTOS EM OBRAS E DESTINAÇÃO FINAL",{"$f":"IF($C$1=0,SUM(C146,C176),0)","v":66.633105},{"$f":"IF($C$1=0,SUM(D146,D176),0)","v":22.689205000000001},2147.6074422299998,3.208205,25.897410000000001,0,3.208205,6.4164099999999999,0,3.208205,10.312609999999999,3.8962000000000003,3.208205,6.4164099999999999,3.8962000000000003,3.208205,6.4164099999999999,0,3.208205,6.4164099999999999,3.8962000000000003,7.1044049999999999,6.4164099999999999,0,7.1044049999999999,6.4164099999999999,0,3.208205,6.4164099999999999,0,null,{"$f":"SUM(C144:AF144)","v":2366.4094872299984}]
[]
[null,"Investimentos em Obras e Destinação Final",{"$f":"SUM(C147,C152,C157,C162,C167,C172,C176)/10^3","v":19.528105},{"$f":"SUM(D147,D152,D157,D162,D167,D172,D176)/10^3","v":19.484205000000003},1908.7187122299999,3.2049999999999999E-3,19.487410000000001,0,3.2049999999999999E-3,6.4099999999999999E-3,0,3.2049999999999999E-3,3.9026100000000001,3.8962000000000003,3.2049999999999999E-3,6.4099999999999999E-3,3.8962000000000003,3.2049999999999999E-3,6.4099999999999999E-3,0,3.2049999999999999E-3,6.4099999999999999E-3,3.8962000000000003,3.8994050000000002,6.4099999999999999E-3,0,3.8994050000000002,6.4099999999999999E-3,0,3.2049999999999999E-3,6.4099999999999999E-3,0,null,{"$f":"SUM(C146:AF146)","v":1990.6757572299991}]
[null,"PEV's (Infraestrutura/Obras)",{"$f":"C149*C150","v":0},{"$f":"D149*D150","v":0},{"$f":"E149*E150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG149","v":0}]
[null,"Investimento Total",{"$f":"SUM(C147:AF147)","v":0}]
[null,"Valor (obras) e reinvestimentos",1130082.78,0,0,0,0,0,0,0,0,0,226016.55600000001,0,0,0,0,0,0,0,0,0,226016.55600000001,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,{"$f":"D150","v":0},{"$f":"E150","v":0},{"$f":"F150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de investimento",{"$f":"C147/$C$148","v":{"$error":"#DIV/0!"}},{"$f":"D147/$C$148","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"PEV's (Estudos/Projetos/Licenciamentos)",{"$f":"C154*C155","v":0},{"$f":"D154*D155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investimento Total",{"$f":"SUM(C152:AF152)","v":0}]
[null,"Valor",50523.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,null,null,0]
[null,"% de investimento",{"$f":"C152/$C$153","v":{"$error":"#DIV/0!"}},{"$f":"D152/$C$153","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Ecopontos (obras e infraestrutura)",{"$f":"C159*C160","v":19481},{"$f":"D159*D160","v":19481},{"$f":"E159*E160","v":0},0,19481,0,0,0,0,0,3896.2000000000003,3896.2000000000003,0,0,3896.2000000000003,0,0,0,0,0,3896.2000000000003,3896.2000000000003,0,0,3896.2000000000003,0,0,0,0,0,{"$f":"AG159","v":0}]
[null,"Investimento Total",{"$f":"SUM(C157:AF157)","v":81820.199999999983}]
[null,"Valor (obras) e reinvestimentos",19481,19481,0,0,19481,0,0,0,0,0,3896.2000000000003,3896.2000000000003,0,0,3896.2000000000003,0,0,0,0,0,3896.2000000000003,3896.2000000000003,0,0,3896.2000000000003,0,0,0,0,0]
[null,"Quantidade",1,1,0,0,1,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0,1,1,0,0,1,0,0,0,0,0]
[null,"% de investimento",{"$f":"C157/$C$158","v":0.23809523809523814},{"$f":"D157/$C$158","v":0.23809523809523814},0,0,0.23809523809523814,0,0,0,0,0,4.761904761904763E-2,4.761904761904763E-2,0,0,4.761904761904763E-2,0,0,0,0,0,4.761904761904763E-2,4.761904761904763E-2,0,0,4.761904761904763E-2,0,0,0,0,0]
[null,"Sistema de Contentor Subterrâneo - SCS (Obras e Caixa de Contenção) + Sistema de Elevação e Coleta Carga Traseira SCT 2",{"$f":"C164*C165","v":0},{"$f":"D164*D165","v":0},{"$f":"E164*E165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investimento Total ",{"$f":"SUM(C162:AF162)","v":0}]
[null,"Valor(obras) e reinvestimentos",0,146261.853,146261.853,0,0,0,0,0,0,0,0,29252.370600000002,29252.370600000002,0,0,0,0,0,0,0,0,29252.370600000002,29252.370600000002,0,0,0,0,0,0,0]
[null,"Quantidade SCS",0,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de investimento",{"$f":"C162/$C$163","v":{"$error":"#DIV/0!"}},{"$f":"D162/$C$163","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SCS e Ecopontos (Estudos/Projetos/Licenciamentos)",{"$f":"C169*C170","v":0},{"$f":"D169*D170","v":0},{"$f":"E169*E170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investimento Total",{"$f":"SUM(C167:AF167)","v":0}]
[null,"Valor",0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de investimento",{"$f":"C167/C168","v":{"$error":"#DIV/0!"}},{"$f":"D167/$C$168","v":{"$error":"#DIV/0!"}},{"$f":"D167/$C$168","v":{"$error":"#DIV/0!"}},{"$f":"E167/$C$168","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Unidade de Triagem de Resíduos Recicláveis (1000m²)",{"$f":"C174","v":0},{"$f":"D174","v":0},{"$f":"E174","v":1908479.8234999999},0,0,0,0,0,0,0,{"$f":"M174","v":0},{"$f":"N174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investimento Total",{"$f":"SUM(C172:AF172)","v":1908479.8234999999}]
[null,"Valor (obras)",0,0,1908479.8234999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de investimento",{"$f":"C174/$C$173","v":0},{"$f":"D174/$C$173","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos",{"$f":"SUM(C177,C181,C185,C195,C214)/10^3","v":47.104999999999997},{"$f":"SUM(D177,D181,D185,D195)/10^3","v":3.2050000000000001},238.88873000000001,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,3.2050000000000001,6.41,0,{"$f":"SUM(AG177, AG194, AG223)/10^3","v":0},{"$f":"SUM(C176:AF176)","v":375.73373000000009}]
[null,"SCS",{"$f":"SUM(C178)","v":0},{"$f":"SUM(D178)","v":0},0,{"$f":"SUM(F178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contentor de 1.000 litros (computado na coleta de RSC)",{"$f":"C179*C180","v":0},{"$f":"D179*D180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,{"$f":"D179","v":0},0,0,0,0,0,{"$f":"D179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",0,{"$f":"C180","v":0},{"$f":"D180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ecopontos",{"$f":"C182","v":3205},{"$f":"D182","v":3205},0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0]
[null,"Contentor 360 litros",{"$f":"C183*C184","v":3205},{"$f":"D183*D184","v":3205},{"$f":"E183*E184","v":0},3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0,3205,6410,0]
[null,"Quantidade",5,5,0,5,10,0,5,10,null,5,10,0,5,10,0,5,10,0,5,10,0,5,10,0,5,10,0,5,10,0]
[null,"Custo de Aquisicao",641,{"$f":"C184","v":641},{"$f":"D184","v":641},641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641,641]
[null,"PEV",{"$f":"C186+C189+C192","v":0},{"$f":"D186+D189+D192","v":0},{"$f":"E186+E189+E192","v":0},0,0,0,0,{"$f":"J186+J189+J192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contentor de 1.000 litros",{"$f":"C187*C188","v":0},{"$f":"D187*D188","v":0},{"$f":"E187*E188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",1950,{"$f":"C188","v":1950},{"$f":"D188","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950]
[null,"Contentor de 700 litros",{"$f":"C190*C191","v":0},{"$f":"D190*D191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0},{"$f":"$C$84","v":0},{"$f":"$D$84","v":0},{"$f":"$E$84","v":0}]
[null,"Custo de Aquisicao",1799,{"$f":"C191","v":1799},{"$f":"D191","v":1799},1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799,1799]
[null,"Caçamba de 5 m³",{"$f":"C193*C194","v":0},{"$f":"D193*D194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",10500,{"$f":"C194","v":10500},{"$f":"D194","v":10500},10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500]
[null,"Unidade de Triagem de Resíduos Recicláveis",{"$f":"C196+C199+C202+C205+C208+C211","v":0},{"$f":"D196+D199+D205+D208","v":0},{"$f":"E196+E199+E202+E205+E208+E211","v":238888.73},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Esteira Transportadora",{"$f":"C197*C198","v":0},{"$f":"D197*D198","v":0},{"$f":"E197*E198","v":177500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",177500,{"$f":"C198","v":177500},{"$f":"D198","v":177500},177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500,177500]
[null,"Prensa Jacaré",{"$f":"C200*C201","v":0},{"$f":"D200*D201","v":0},43000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",43000,{"$f":"C201","v":43000},{"$f":"D201","v":43000},43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000,43000]
[null,"Empilhadeira",{"$f":"C203*C204","v":0},{"$f":"D203*D204","v":0},8929.5300000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",8929.5300000000007,{"$f":"C204","v":8929.5300000000007},{"$f":"D204","v":8929.5300000000007},8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007,8929.5300000000007]
[null,"Balança de piso 1000kg / 500g",{"$f":"C206*C207","v":0},{"$f":"D206*D207","v":0},5690,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",5690,{"$f":"C207","v":5690},{"$f":"D207","v":5690},5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690,5690]
[null,"Sacos BigBag (até 1000 kg)",{"$f":"C209*C210","v":0},0,2497.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",49.95,{"$f":"C210","v":49.95},{"$f":"D210","v":49.95},49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95,49.95]
[null,"Carrinho de carga tipo armazem 200kg",{"$f":"C212*C213","v":0},0,1271.6999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",423.9,{"$f":"C213","v":423.9},{"$f":"D213","v":423.9},423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9,423.9]
[null,"Compostagem",{"$f":"C215","v":43900},{"$f":"D215","v":43900},43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900]
[null,"Composteira Doméstica",{"$f":"C216*C217","v":43900},43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900,43900]
[null,"Quantidade",100,{"$f":"C216","v":100},{"$f":"D216","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,"Custo de Aquisicao",439,{"$f":"C217","v":439},{"$f":"D217","v":439},439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439,439]
[null,"EDUCAÇÃO AMBIENTAL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C218:AF218)","v":0}]
[null,"Veículos",{"$f":"SUM(C220)/10^3","v":0},{"$f":"SUM(D220)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C219:AF219)","v":0}]
[null,"Veículo utilitário pequeno",{"$f":"C221*C222","v":0},{"$f":"D221*D222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,{"$f":"C221","v":0},{"$f":"D221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N221","v":0},{"$f":"O221","v":0},0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",0,{"$f":"C222","v":0},{"$f":"D222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RELAÇÃO COM O USUÁRIO",{"$f":"IF($C$2=0,SUM(C225,C238),0)","v":0},{"$f":"IF($C$2=0,SUM(D225,D238),0)","v":222.49694},0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,null,{"$f":"SUM(C224:AF224)","v":381.10587999999996}]
[null,"Equipamentos",{"$f":"SUM(C226,C229,C232,C235)/10^3","v":0},{"$f":"SUM(D226,D229,D232,D235)/10^3","v":49.947940000000003},0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,null,{"$f":"SUM(C225:AF225)","v":208.55688000000001}]
[null,"Microcomputador com no-break",{"$f":"C227*C228","v":0},{"$f":"D227*D228","v":10071.02},0,0,0,0,10071.02,0,0,0,0,10071.02,0,0,0,0,10071.02,0,0,0,0,10071.02,0,0,0,0,10071.02,0,0,0]
[null,"Quantidade",0,2,0,0,0,0,2,0,0,0,0,2,0,0,0,0,2,0,0,0,0,2,0,0,0,0,2,0,0,0]
[null,"Custo de Aquisicao",5035.51,{"$f":"C228","v":5035.51},{"$f":"D228","v":5035.51},5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51]
[null,"Servidor de rede local",{"$f":"C230*C231","v":0},{"$f":"D230*D231","v":5000},0,0,0,0,5000,0,0,0,0,5000,0,0,0,0,5000,0,0,0,0,5000,0,0,0,0,5000,0,0,0]
[null,"Quantidade",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[null,"Custo de Aquisicao",5000,{"$f":"C231","v":5000},{"$f":"D231","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,"Mobiliário e utensílios",{"$f":"C233*C234","v":0},{"$f":"D233*D234","v":30376.92},0,0,0,0,0,0,0,0,0,30376.92,0,0,0,0,0,0,0,0,0,30376.92,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",30376.92,{"$f":"C234","v":30376.92},{"$f":"D234","v":30376.92},30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92,30376.92]
[null,"Terminal emissor de senhas",{"$f":"C236*C237","v":0},{"$f":"D236*D237","v":4500},0,0,0,0,4500,0,0,0,0,4500,0,0,0,0,4500,0,0,0,0,4500,0,0,0,0,4500,0,0,0]
[null,"Quantidade",0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0]
[null,"Custo de Aquisicao",4500,{"$f":"C237","v":4500},{"$f":"D237","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
[null,"Sistemas de Gestão",{"$f":"SUM(C239,C242)/10^3","v":0},{"$f":"SUM(D239,D242)/10^3","v":172.54900000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C238:AF238)","v":172.54900000000001}]
[null,"Sistema de gestão da concessão",{"$f":"C240*C241","v":0},{"$f":"D240*D241","v":150000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",150000,{"$f":"C241","v":150000},{"$f":"D241","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[null,"Sistema de gestão jurídico",{"$f":"C243*C244","v":0},{"$f":"D243*D244","v":22549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",22549,{"$f":"C244","v":22549},{"$f":"D244","v":22549},22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549,22549]
[null,"ADMINISTRAÇÃO LOCAL",{"$f":"IF($C$2=0,SUM(,C246),0)","v":40.35754},{"$f":"IF($C$2=0,SUM(,D246),0)","v":0},0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,null,{"$f":"SUM(C245:AF245)","v":166.39221000000001}]
[null,"Equipamentos",{"$f":"SUM(C247,C250)/10^3","v":40.35754},{"$f":"SUM(D247,D250)/10^3","v":0},0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,null,{"$f":"SUM(C246:AF246)","v":166.39221000000001}]
[null,"Microcomputador com monitor ou notebook - adm. Local",{"$f":"C248*C249","v":15106.53},{"$f":"D248*D249","v":0},0,0,0,15106.53,0,0,0,0,15106.53,0,0,0,0,15106.53,0,0,0,0,15106.53,0,0,0,0,15106.53,0,0,0,0]
[null,"Quantidade",3,0,0,0,0,3,0,0,0,0,3,0,0,0,0,3,0,0,0,0,3,0,0,0,0,3,0,0,0,0]
[null,"Custo de Aquisicao",5035.51,{"$f":"C249","v":5035.51},{"$f":"D249","v":5035.51},5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51,5035.51]
[null,"Mobiliário e utensílios - adm. Local",{"$f":"C251*C252","v":25251.01},{"$f":"D251*D252","v":0},0,0,0,0,0,0,0,0,25251.01,0,0,0,0,0,0,0,0,0,25251.01,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisicao",25251.01,{"$f":"C252","v":25251.01},{"$f":"D252","v":25251.01},25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01,25251.01]
[]
[null,"REEMBOLSO DO PMI",{"$f":"IF($C$2=0,C256,0)","v":1000},{"$f":"IF($C$2=0,D256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C254:AF254)","v":1000}]
[]
[null,"Investimento geral",{"$f":"(C257)/10^3","v":1000},{"$f":"(D257)/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C256:AF256)","v":1000}]
[null,"Reembolso dos Estudos PMI 02/2022",{"$f":"C258","v":1000000},{"$f":"$C$18*D258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor",1000000]
[]
[]
[]
[null,null,{"$f":"(AH12*0.1)/(Debt!G60*40%)","v":0.38863423525915008},{"$f":"D12/SUM($C$12:$Q$12)","v":1.1471144781733137E-2},0.10047678633777578,9.448885930995924E-4,1.2116220497773377E-3,3.1840555630595064E-3,1.8605276229729762E-3,0.25008772644050575,0,9.448885930995924E-4,3.8040790727596425E-2,2.5191224634161465E-3,9.448885930995924E-4,3.0019464635312211E-4,0.24996981727483747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG12/SUM($C$12:$AF$12)*2","v":0}]
[null,null,{"$f":"C262","v":0.38863423525915008},{"$f":"(1-$C$263)*D262/SUM($D$262:$Q$262)","v":1.059445098370458E-2},{"$f":"(1-$C$263)*E262/SUM($D$262:$Q$262)","v":9.2797746703611225E-2},8.7267453032205107E-4,1.1190226138181698E-3,2.9407109084651595E-3,1.7183349247587021E-3,0.23097451996414847,0,8.7267453032205107E-4,3.5133484967137939E-2,2.3265959909346719E-3,8.7267453032205107E-4,2.7725196803576277E-4,0.23086562212526915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R12/SUM($R$12:$AF$12)","v":7.4457513117896744E-3},{"$f":"S12/SUM($R$12:$AF$12)","v":2.1925206172085467E-3},0,1.7467828225188975E-3,5.4134291899826539E-4,6.8057857445339015E-2,0.45673298047047001,5.4134291899826539E-4,0,2.0754993915974075E-3,6.2831706087956782E-3,1.6511776982102815E-3,1.7467828225188975E-3,0.45098479097355504,0,0]

{"sheet":"OPEX","index":17,"n_rows":2150,"n_cols":44,"rows_kept":2150,"cut":false,"hidden":false,"merged":[[2080,3,2080,9],[1987,1,1987,2],[2016,1,2016,2],[2016,3,2016,15],[2029,1,2029,2],[2029,3,2029,15]]}
[null,null,0,"Divisiveis"]
[null,null,0,"Indivisiveis"]
[]
[null,null,null,"0 - Considerar"]
[null,null,null,"1 - Não considerar"]
[]
[null,null,0,3.3265258858454199E-3,{"$f":"D7","v":3.3265258858454199E-3},3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3]
[null,"Em R$ Mil"]
[null,"PRAZO",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"ANO",1,{"$f":"C11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"TOTAL"]
[]
[null,"OPEX TOTAL",{"$f":"SUM(C15,C304,C595,C606,C714,C877,C1083,C1335,C1423,C1532,C1788,C1961,C1965)","v":9763.6925689114087},10998.110249086938,11343.536450976766,11690.00777565844,11731.942181894228,11771.052154622268,11793.086593678117,11815.335513987178,11837.821797228062,11860.52633673709,11883.472052998633,11906.655482376667,11930.068377317293,11953.722918022291,12653.466815205886,12821.123966355666,12991.912288807322,13165.856836309482,13391.784711467139,13572.224383463104,13612.263627617001,13652.701111468854,13693.57175353073,13734.848095164512,13942.870406597767,13985.000756575968,14027.569289763498,14070.584715518944,14114.030571874586,14157.921048886854,379866.76083210256]
[]
[null,"COLETA MANUAL E CONTEINERIZADA RESÍDUOS COMUNS",{"$f":"IF($C$1=0,(C27+C35+C52+C126+C146+C150+C161+C212+C216+C281+C74+C88+C115)*C9,0)","v":2663.145805123751},{"$f":"IF($C$1=0,(D27+D35+D52+D126+D146+D150+D161+D212+D216+D281+D74+D88+D115)*D9,0)","v":2817.3938051237515},2971.6418051237511,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3125.8898051237516,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,3291.7378801637524,{"$f":"SUM(C15:AF15)","v":93846.294603952512}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Caminhão compactador de 15 m3",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Caminhão compactador de 6 m3 (área rura e difícil acessol)",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"AG19","v":0}]
[null,"Moto",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Veículo utilitário pequeno",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Contêiner de 1.000 litros (urbanos + rurais)",450,550,650,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[null,"Sistema de Contentores Subterrâneos (SCS) - contêineres",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de Funcionários",{"$f":"SUM(C163,C170,C177,C184,C191,C198,C205)","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,19,19,19,19,19,19]
[]
[null,"Locação de equipamentos",{"$f":"SUM(,C28,C31)*12/10^3","v":713.27867999999989},{"$f":"SUM(,D28,D31)*12/10^3","v":867.52667999999994},1021.77468,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,1176.02268,{"$f":"SUM(C27:AF27)","v":34355.192400000029}]
[null,"Veículo utilitário pequeno",1596.89,{"$f":"D29*D30","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[null,"Quantidade",1,{"$f":"D21","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",1596.89,{"$f":"C30","v":1596.89},{"$f":"D30","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[null,"Contentores de 1000 litros(locação+manutenção+lavagem+higienização)",{"$f":"C32*C33","v":57843},70697,83551,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405]
[null,"Quantidade",{"$f":"C22","v":450},550,650,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[null,"Valor Unitário",128.54,{"$f":"C33","v":128.54},{"$f":"D33","v":128.54},128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54]
[]
[null,"Manutenção",{"$f":"SUM(C36,C40,C44,C48)*12/10^3","v":443.8485},{"$f":"SUM(D36,D40,D44,D48)*12/10^3","v":443.8485},{"$f":"SUM(E36,E40,E44,E48)*12/10^3","v":443.8485},443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,443.8485,{"$f":"SUM(C35:AF35)","v":13315.455}]
[null,"Caminhão compactador de 15 m³",{"$f":"C38*C39","v":29692.5},29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5,29692.5]
[null,"Km mensal/veículo",{"$f":"ROUNDUP(7500/2,0)","v":3750},{"$f":"C37","v":3750},{"$f":"D37","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750]
[null,"Quantidade",{"$f":"C18+1","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Valor Unitário",9897.5,{"$f":"C39","v":9897.5},{"$f":"D39","v":9897.5},9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5]
[null,"Caminhão compactador de  6 m³ (área rural e difícil acesso)",{"$f":"C42*C43","v":7088.75},{"$f":"D42*D43","v":7088.75},7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75]
[null,"Km mensal/veículo",1500,{"$f":"C41","v":1500},{"$f":"D41","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",7088.75,{"$f":"C43","v":7088.75},{"$f":"D43","v":7088.75},7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75,7088.75]
[null,"Moto",206.125,{"$f":"D46*D47","v":206.125},206.125,{"$f":"F46*F47","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[null,"Km mensal/veículo",1814.4,{"$f":"C45","v":1814.4},{"$f":"D45","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"Quantidade",1,{"$f":"C46","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",206.125,{"$f":"C47","v":206.125},{"$f":"D47","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[null,"SCS - Contentores subterrâneos +manutenção comando elevação+lavagem",0,{"$f":"D49*D50","v":0},{"$f":"E49*E50/2","v":0},{"$f":"F49*F50/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário (SCS para 2 contentores)",2026.16,{"$f":"C50","v":2026.16},{"$f":"D50","v":2026.16},2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16,2026.16]
[]
[null,"Combustiveis",{"$f":"SUM(C53,C58,C63,C68)*12/10^3","v":367.79495490919197},{"$f":"SUM(D53,D58,D63,D68)*12/10^3","v":367.79495490919197},367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,367.79495490919197,{"$f":"SUM(C52:AF52)","v":11033.848647275756}]
[null,"Caminhão compactador de 15 m³",{"$f":"C54*(C55/C56)*C57","v":26426.470588235297},{"$f":"D54*(D55/D56)*D57","v":26426.470588235297},{"$f":"E54*(E55/E56)*E57","v":26426.470588235297},26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297,26426.470588235297]
[null,"Quantidade",{"$f":"C18","v":2},{"$f":"D18","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Km Mensal",{"$f":"C37","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750]
[null,"Consumo",1.7,{"$f":"C56","v":1.7},{"$f":"D56","v":1.7},{"$f":"E56","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
[null,"Valor Unitário",5.99,{"$f":"C57","v":5.99},{"$f":"D57","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Caminhão compactador de 6 m³ (área rural e difícil acesso)",{"$f":"C59*(C60/C61)*C62","v":3594},{"$f":"D59*(D60/D61)*D62","v":3594},{"$f":"E59*(E60/E61)*E62","v":3594},3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594,3594]
[null,"Quantidade",{"$f":"C19","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C41","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Consumo",2.5,{"$f":"C61","v":2.5},{"$f":"D61","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"T61","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,"Valor Unitário",5.99,{"$f":"C62","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Moto",250.05410380976733,{"$f":"D64*(D65/D66)*D67","v":250.05410380976733},{"$f":"E64*(E65/E66)*E67","v":250.05410380976733},250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733,250.05410380976733]
[null,"Quantidade",1,{"$f":"D20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",1814.4,{"$f":"D45","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"Consumo",39.11,{"$f":"C66","v":39.11},{"$f":"D66","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,{"$f":"T66","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11]
[null,"Valor Unitário",5.39,{"$f":"C67","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Veículo utilitário pequeno",{"$f":"C69*(C70/C71)*C72","v":379.05488372093021},{"$f":"D69*(D70/D71)*D72","v":379.05488372093021},{"$f":"E69*(E70/E71)*E72","v":379.05488372093021},379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021,379.05488372093021]
[null,"Quantidade",1,{"$f":"D21","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"35*1*25.92","v":907.2},{"$f":"35*1*25.92","v":907.2},907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2]
[null,"Consumo",12.9,{"$f":"C71","v":12.9},{"$f":"D71","v":12.9},12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,{"$f":"T71","v":12.9},12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9]
[null,"Valor Unitário",5.39,{"$f":"C72","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C75,C79,C83)*12/10^3","v":9.40610757456},9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,9.40610757456,{"$f":"SUM(C74:AF74)","v":282.18322723679995}]
[null,"Caminhão compactador de  15 m³",{"$f":"C77*C78*C76","v":683.29237499999999},{"$f":"D77*D78*D76","v":683.29237499999999},{"$f":"E77*E78*E76","v":683.29237499999999},683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999,683.29237499999999]
[null,"Quantidade",{"$f":"C38","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Km Mensal",{"$f":"C37","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750]
[null,"R$/km",6.0737099999999995E-2,{"$f":"C78","v":6.0737099999999995E-2},{"$f":"D78","v":6.0737099999999995E-2},6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2,6.0737099999999995E-2]
[null,"Caminhão compactador de 6 m³ (área rural e difícil acesso)",{"$f":"C81*C82*C80","v":72.381},{"$f":"D81*D82*D80","v":72.381},{"$f":"E81*E82*E80","v":72.381},72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381,72.381]
[null,"Quantidade",{"$f":"C19","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"AH19","v":0}]
[null,"Km Mensal",{"$f":"C41","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"R$/km",4.8253999999999998E-2,{"$f":"C82","v":4.8253999999999998E-2},{"$f":"D82","v":4.8253999999999998E-2},4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2,4.8253999999999998E-2]
[null,"Moto",28.16892288,{"$f":"D85*D86*D84","v":28.16892288},{"$f":"E85*E86*E84","v":28.16892288},28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288,28.16892288]
[null,"Quantidade",1,{"$f":"D20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",1814.4,{"$f":"D45","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"R$/km",1.5525199999999999E-2,{"$f":"C86","v":1.5525199999999999E-2},{"$f":"D86","v":1.5525199999999999E-2},1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2]
[]
[null,"Pneus",{"$f":"SUM(C90,C98,C106)*12/10^3","v":50.211619200000001},50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,50.211619200000001,{"$f":"SUM(C88:AF88)","v":1506.3485760000005}]
[null,"Vida útil (km) - considerando recapagens (caminhão)",50000,{"$f":"C89","v":50000},{"$f":"D89","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
[null,"Caminhão compactador de 15 m³",{"$f":"C92*C93*C91","v":3625.2000000000003},3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003,3625.2000000000003]
[null,"Quantidade",{"$f":"C54","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Km/mês",{"$f":"C37","v":3750},3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750,3750]
[null,"Pneu (R$/km)",0.48336000000000001,{"$f":"((D94*D95)+(D96*D97))/D$89","v":0.48336000000000001},{"$f":"((E94*E95)+(E96*E97))/E$89","v":0.48336000000000001},0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001]
[null,"Pneu (quantidade/veículo)",6,{"$f":"C94","v":6},{"$f":"D94","v":6},{"$f":"E94","v":6},{"$f":"F94","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"V94","v":6},6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",2736,{"$f":"C95","v":2736},{"$f":"D95","v":2736},2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736]
[null,"Recapagem (2 recapagens/pneu/veículo durante vida útil)",{"$f":"C94*2","v":12},{"$f":"C96","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",646,{"$f":"C97","v":646},646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646]
[null,"Caminhão compactador de  6 m³ (área rural e difícil acesso)",{"$f":"C100*C101*C99","v":503.46},503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46,503.46]
[null,"Quantidade",{"$f":"C19","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",{"$f":"C41","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Pneu (R$/km)",0.33563999999999999,{"$f":"((D102*D103)+(D104*D105))/D$89","v":0.33563999999999999},{"$f":"((E102*E103)+(E104*E105))/E$89","v":0.33563999999999999},0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999,0.33563999999999999]
[null,"Pneu (quantidade)",6,{"$f":"C102","v":6},{"$f":"D102","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"T102","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",1961,{"$f":"C103","v":1961},1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961,1961]
[null,"Recapagem (quantidade)",12,{"$f":"C104","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",418,{"$f":"C105","v":418},418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418,418]
[null,"Moto",55.641599999999997,{"$f":"D108*D109*D107","v":55.641599999999997},55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997,55.641599999999997]
[null,"Quantidade",1,{"$f":"D20","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",1814.4,{"$f":"D45","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"Pneu (R$/km)",3.0666666666666665E-2,{"$f":"((D110*D111)+(D112*D113))/$C$2076","v":3.0666666666666665E-2},3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2]
[null,"Pneu (quantidade)",2,{"$f":"C110","v":2},{"$f":"D110","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário pneu",230,{"$f":"C111","v":230},230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230]
[null,"Recapagem (quantidade)",0,{"$f":"C112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário recapagem",0,{"$f":"C113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lavagem",{"$f":"C116*12/10^3","v":39.731999999999999},{"$f":"D116*12/10^3","v":39.731999999999999},{"$f":"E116*12/10^3","v":39.731999999999999},39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,39.731999999999999,{"$f":"SUM(C115:AF115)","v":1191.9599999999994}]
[null,"Lavagem total",{"$f":"(C117*C118)+(C123*C124)+(C121*C122)+(C119*C120)","v":3311},{"$f":"(D117*D118)+(D123*D124)+(D121*D122)+(D119*D120)","v":3311},3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311,3311]
[null,"Veículos pesados - caminhões de 15m³",{"$f":"SUM(C128)","v":3},{"$f":"SUM(D128)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Valor unitário (por mês)",{"$f":"170*4.3","v":731},{"$f":"C118","v":731},{"$f":"D118","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[null,"Veículos pesados - caminhão de 6 m³",{"$f":"SUM(C134)","v":1},{"$f":"SUM(D134)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"170*4.3","v":731},{"$f":"C120","v":731},{"$f":"D120","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[null,"Motos",1,{"$f":"+D140","v":1},{"$f":"+E140","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"30*4.3","v":129},{"$f":"C122","v":129},{"$f":"D122","v":129},129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129]
[null,"Veículos leves",1,{"$f":"D29","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"60*4.3","v":258},{"$f":"C124","v":258},{"$f":"D124","v":258},258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258]
[]
[null,"Licenciamento e Seguros",{"$f":"SUM(C127,C133,C139)*12/10^3","v":103.6071},103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,103.6071,{"$f":"SUM(C126:AF126)","v":3108.2130000000011}]
[null,"Caminhão compactador de 15 m³",{"$f":"((C128*C132)*(C130+C131)/12)+((C129*C128)/12)","v":6950.9850000000006},6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006,6950.9850000000006]
[null,"Quantidade",{"$f":"C18+1","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Licenciamento",90.94,{"$f":"C129","v":90.94},{"$f":"D129","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,{"$f":"W129","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C130","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C131","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",791800,{"$f":"C132","v":791800},791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800]
[null,"Caminhão compactador de  6 m³ (área rural e difícil acesso)",{"$f":"((C134*C138)*(C136+C137)/12)+((C135*C134)/12)","v":1661.6200000000003},{"$f":"((D134*D138)*(D136+D137)/12)+((D135*D134)/12)","v":1661.6200000000003},1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003,1661.6200000000003]
[null,"Quantidade",{"$f":"CAPEX!C25","v":1},{"$f":"C134","v":1},{"$f":"D134","v":1},1,1,1,1,1,1,1,1,1,{"$f":"N134","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AD134","v":1},1]
[null,"Licenciamento",90.94,{"$f":"C135","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C136","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C137","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",567100,{"$f":"C138","v":567100},567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100,567100]
[null,"Moto",{"$f":"((C140*C144)*(C142+C143)/12)+((C141*C140)/12)","v":21.32},21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32]
[null,"Quantidade",1,{"$f":"C140","v":1},{"$f":"D140","v":1},1,1,1,1,1,1,1,{"$f":"L140","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"W140","v":1},1,1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C141","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C142","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",0,{"$f":"C143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",16490,{"$f":"C144","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[]
[null,"Monitoramento",{"$f":"C147*C148*12/10^3","v":19.928159999999995},{"$f":"D147*D148*12/10^3","v":19.928159999999995},19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,19.928159999999995,{"$f":"SUM(C146:AF146)","v":597.84480000000008}]
[null,"Quantidade de Veículos",{"$f":"SUM(C117,C119,C121,C123)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor Unitário",276.77999999999997,{"$f":"C148","v":276.77999999999997},{"$f":"D148","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[]
[null,"Material de Consumo",{"$f":"(C151+C154+C157)*12/10^3","v":2.8559999999999999},{"$f":"(D151+D154+D157)*12/10^3","v":2.8559999999999999},{"$f":"(E151+E154+E157)*12/10^3","v":2.8559999999999999},2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,2.8559999999999999,{"$f":"SUM(C150:AF150)","v":85.679999999999978}]
[null,"Vassoura",{"$f":"C152*C153","v":140},{"$f":"D152*D153","v":140},140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"Quantidade",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário",35,{"$f":"C153","v":35},{"$f":"D153","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,"Pá",{"$f":"C155*C156","v":98},{"$f":"D155*D156","v":98},{"$f":"E155*E156","v":98},98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98]
[null,"Quantidade",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário",49,{"$f":"C156","v":49},{"$f":"D156","v":49},49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49]
[null,"Sacos plásticos",0,{"$f":"D158*D159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C158","v":0},{"$f":"D158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB158","v":0},0,0,0]
[null,"Valor unitário",0.31,{"$f":"C159","v":0.31},0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31,0.31]
[]
[null,"Mão de obra - Salários",{"$f":"SUM(C162,C169,C176,C183,C190,C197,C204)*12/10^3","v":437.95692000000003},437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,437.95692000000003,516.50891999999999,516.50891999999999,516.50891999999999,516.50891999999999,516.50891999999999,516.50891999999999,{"$f":"SUM(C161:AF161)","v":13610.019600000001}]
[null,"Motorista diurno e vespertino",{"$f":"C163*(C164+C166+C167+C168)","v":9792},{"$f":"D163*(D164+D166+D167+D168)","v":9792},9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,9792,12240,12240,12240,12240,12240,12240]
[null,"Quantidade",{"$f":"ROUNDUP((C18+C19+1),0)","v":4},{"$f":"C163","v":4},{"$f":"D163","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP((AA18+AA19+2),0)","v":5},5,5,5,5,5]
[null,"Salário base",{"$f":"$C$2083","v":2184},{"$f":"C164","v":2184},{"$f":"D164","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,{"$f":"T164","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C165*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Motorista noturno",{"$f":"C170*(C171+C173+C174+C175)","v":0},{"$f":"D170*(D171+D173+D174+D175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2084","v":2184},{"$f":"C171","v":2184},{"$f":"D171","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C172*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",{"$f":"20%*C171","v":436.8},436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8]
[null,"Coletor diurno e vespertino",{"$f":"C177*(C178+C180+C181+C182)","v":20490},{"$f":"D177*(D178+D180+D181+D182)","v":20490},20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,20490,24588,24588,24588,24588,24588,24588]
[null,"Quantidade",{"$f":"ROUNDUP(((C163)*2*1.2),0)","v":10},{"$f":"C177","v":10},{"$f":"D177","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"ROUNDUP(((AA163)*2*1.2),0)","v":12},12,12,12,12,12]
[null,"Salário base",{"$f":"$C$2085","v":1521},{"$f":"C178","v":1521},{"$f":"D178","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",{"$f":"C179*40%","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor noturno",{"$f":"C184*(C185+C187+C188+C189)","v":0},{"$f":"D184*(D185+D187+D188+D189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C184","v":0},{"$f":"D184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2086","v":1521},{"$f":"C185","v":1521},{"$f":"D185","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",{"$f":"C186*40%","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",{"$f":"20%*C185","v":304.2},304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2]
[null,"Fiscal diurno e vespertino",{"$f":"C191*(C192+C194+C195+C196)","v":2424.66},{"$f":"D191*(D192+D194+D195+D196)","v":2424.66},2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2089","v":2160.66},{"$f":"C192","v":2160.66},{"$f":"D192","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C193*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal noturno",{"$f":"C198*(C199+C201+C202+C203)","v":0},{"$f":"D198*(D199+D201+D202+D203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C198","v":0},{"$f":"D198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2090","v":2160.66},{"$f":"C199","v":2160.66},{"$f":"D199","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C200*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",{"$f":"20%*C199","v":432.13200000000001},432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001,432.13200000000001]
[null,"Encarregado diurno e vespertino",{"$f":"C205*(C206+C208+C209+C210)","v":3789.75},{"$f":"D205*(D206+D208+D209+D210)","v":3789.75},3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75,3789.75]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2093","v":3525.75},{"$f":"C206","v":3525.75},{"$f":"D206","v":3525.75},3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C207*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,{"$f":"H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Encargos",{"$f":"C213","v":314.45306856000002},{"$f":"D213","v":314.45306856000002},314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,370.85340456,370.85340456,370.85340456,370.85340456,370.85340456,370.85340456,{"$f":"SUM(C212:AF212)","v":9771.9940728000074}]
[null,"Salários total",{"$f":"C161*C214","v":314.45306856000002},314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,314.45306856000002,370.85340456,370.85340456,370.85340456,370.85340456,370.85340456,370.85340456]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C214","v":0.71799999999999997},{"$f":"D214","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C217,C226,C235,C244,C253,C262,C271)*12/10^3","v":107.03137488},107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,107.03137488,127.84453392000002,127.84453392000002,127.84453392000002,127.84453392000002,127.84453392000002,127.84453392000002,{"$f":"SUM(C216:AF216)","v":3335.8202006400006}]
[null,"Motorista diurno e vespertino",{"$f":"C218*(C219+C220+C221+C222+C223+C224+C225)","v":2219.74656},{"$f":"D218*(D219+D220+D221+D222+D223+D224+D225)","v":2219.74656},2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2219.74656,2774.6831999999999,2774.6831999999999,2774.6831999999999,2774.6831999999999,2774.6831999999999,2774.6831999999999]
[null,"Quantidade",{"$f":"C163","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5]
[null,"Vale Alimentação",{"$f":"$D$2083","v":327.44664},{"$f":"C219","v":327.44664},{"$f":"D219","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2083","v":10.130000000000001},{"$f":"C220","v":10.130000000000001},10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",{"$f":"$F$2083","v":0},{"$f":"C221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2083","v":217.36000000000004},{"$f":"C222","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2083","v":0},{"$f":"C223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Motorista noturno",{"$f":"C227*(C228+C229+C230+C231+C232+C233+C234)","v":0},{"$f":"D227*(D228+D229+D230+D231+D232+D233+D234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2084","v":327.44664},{"$f":"C228","v":327.44664},{"$f":"D228","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2084","v":10.130000000000001},{"$f":"C229","v":10.130000000000001},10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",{"$f":"$F$2084","v":0},{"$f":"C230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2084","v":217.36000000000004},{"$f":"C231","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2084","v":0},{"$f":"C232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C236*(C237+C238+C239+C240+C241+C242+C243)","v":5897.4664000000012},{"$f":"D236*(D237+D238+D239+D240+D241+D242+D243)","v":5897.4664000000012},5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,5897.4664000000012,7076.9596800000008,7076.9596800000008,7076.9596800000008,7076.9596800000008,7076.9596800000008,7076.9596800000008]
[null,"Quantidade",{"$f":"C177","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,12,12,12,12,12,12]
[null,"Vale Alimentação",{"$f":"$D$2085","v":327.44664},{"$f":"C237","v":327.44664},{"$f":"D237","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T237","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2085","v":5.16},{"$f":"C238","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2085","v":0},{"$f":"C239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2085","v":257.14000000000004},{"$f":"C240","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2085","v":0},{"$f":"C241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor noturno",{"$f":"C245*(C246+C247+C248+C249+C250+C251+C252)","v":0},{"$f":"D245*(D246+D247+D248+D249+D250+D251+D252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2086","v":327.44664},{"$f":"C246","v":327.44664},{"$f":"D246","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T246","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2086","v":5.16},{"$f":"C247","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2086","v":0},{"$f":"C248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2086","v":257.14000000000004},{"$f":"C249","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2086","v":0},{"$f":"C250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C254*(C255+C256+C257+C258+C259+C260+C261)","v":332.60664000000003},{"$f":"D254*(D255+D256+D257+D258+D259+D260+D261)","v":332.60664000000003},332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003,332.60664000000003]
[null,"Quantidade",{"$f":"C191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"$D$2089","v":327.44664},{"$f":"C255","v":327.44664},{"$f":"D255","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T255","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2089","v":5.16},{"$f":"C256","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2089","v":0},{"$f":"C257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"C1783=IF($G$2187<0,0,$G$2187)","v":false},{"$f":"C258","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Auxílio Saúde",{"$f":"$H$2089","v":0},{"$f":"C259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal noturno",{"$f":"C263*(C264+C265+C266+C267+C268+C269+C270)","v":0},{"$f":"D263*(D264+D265+D266+D267+D268+D269+D270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2090","v":327.44664},{"$f":"C264","v":327.44664},{"$f":"D264","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T264","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2090","v":5.16},{"$f":"C265","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2090","v":0},{"$f":"C266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"C258","v":false},{"$f":"C267","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Auxílio Saúde",{"$f":"$H$2090","v":0},{"$f":"C268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Encarregado diurno e vespertino",{"$f":"C272*(C273+C274+C275+C276+C277+C278+C279)","v":469.4616400000001},{"$f":"D272*(D273+D274+D275+D276+D277+D278+D279)","v":469.4616400000001},469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001,469.4616400000001]
[null,"Quantidade",{"$f":"C205","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"$D$2093","v":327.44664},{"$f":"C273","v":327.44664},{"$f":"D273","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T273","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2093","v":5.16},{"$f":"C274","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2093","v":0},{"$f":"C275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"IF($G$2093<0,0,$G$2093)","v":136.85500000000005},{"$f":"C276","v":136.85500000000005},136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005]
[null,"Auxílio Saúde",{"$f":"$H$2093","v":0},{"$f":"C277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Uniformes e EPI",{"$f":"SUM(C282,C285,C288,C291,C294,C297,C300)*12/10^3","v":53.041319999999992},{"$f":"SUM(D282,D285,D288,D291,D294,D297,D300)*12/10^3","v":53.041319999999992},53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,53.041319999999992,63.123899999999985,63.123899999999985,63.123899999999985,63.123899999999985,63.123899999999985,63.123899999999985,{"$f":"SUM(C281:AF281)","v":1651.7350800000008}]
[null,"Motorista diurno e vespertino",{"$f":"C283*C284","v":705.31333333333339},{"$f":"D283*D284","v":705.31333333333339},705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,705.31333333333339,881.64166666666677,881.64166666666677,881.64166666666677,881.64166666666677,881.64166666666677,881.64166666666677]
[null,"Quantidade",{"$f":"C163","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5]
[null,"Valor Unitário",{"$f":"$C$1995","v":176.32833333333335},{"$f":"C284","v":176.32833333333335},{"$f":"D284","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Motorista noturno",{"$f":"C286*C287","v":0},{"$f":"D286*D287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$1996","v":156.32833333333335},{"$f":"C287","v":156.32833333333335},{"$f":"D287","v":156.32833333333335},156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335,156.32833333333335]
[null,"Coletor diurno e vespertino",{"$f":"C289*C290","v":3319.4333333333334},{"$f":"D289*D290","v":3319.4333333333334},3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3319.4333333333334,3983.3199999999997,3983.3199999999997,3983.3199999999997,3983.3199999999997,3983.3199999999997,3983.3199999999997]
[null,"Quantidade",{"$f":"C177","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,12,12,12,12,12,12]
[null,"Valor Unitário",{"$f":"$C$1997","v":331.94333333333333},{"$f":"C290","v":331.94333333333333},{"$f":"D290","v":331.94333333333333},331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333]
[null,"Coletor noturno",{"$f":"C292*C293","v":0},{"$f":"D292*D293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$1998","v":310.12833333333333},{"$f":"C293","v":310.12833333333333},{"$f":"D293","v":310.12833333333333},310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333,310.12833333333333]
[null,"Fiscal  diurno e vespertino",{"$f":"C295*C296","v":197.6816666666667},{"$f":"D295*D296","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Quantidade",{"$f":"C191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"$C$2001","v":197.6816666666667},{"$f":"C296","v":197.6816666666667},{"$f":"D296","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Fiscal  noturno",{"$f":"C298*C299","v":0},{"$f":"D298*D299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$2002","v":177.6816666666667},{"$f":"C299","v":177.6816666666667},{"$f":"D299","v":177.6816666666667},177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667,177.6816666666667]
[null,"Encarregado diurno e vespertino",{"$f":"C301*C302","v":197.6816666666667},{"$f":"D301*D302","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Quantidade",{"$f":"C205","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"$C$2005","v":197.6816666666667},{"$f":"C302","v":197.6816666666667},{"$f":"D302","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[]
[null,"COLETA MATERIAS RECICLÁVEIS",{"$f":"IF($C$1=0,SUM(C316,C324,C342,C369,C387,C421,C430,C456,C460,C471,C515,C519,C575)*C9,0)","v":1743.9642312984893},{"$f":"IF($C$1=0,SUM(D316,D324,D342,D369,D387,D421,D430,D456,D460,D471,D515,D519,D575)*D9,0)","v":1898.2122312984893},2052.4602312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,2206.7082312984894,{"$f":"SUM(C304:AF304)","v":65275.758938954634}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Caminhão compactador de 15 m3",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Caminhão baú de 30 m3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículo 4x4",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Moto",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Veículo utilitário pequeno",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contentor de 1.000 litros (pontos de coleta/ área rural)",450,550,650,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[]
[null,"Quantidade de Funcionários",{"$f":"SUM(C473,C480,C487,C494,C501,C508)","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,"Locação de equipamentos",{"$f":"SUM(C317,C320)*12/10^3","v":694.11599999999999},{"$f":"SUM(D317,D320)*12/10^3","v":848.36400000000003},1002.612,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,1156.8599999999999,{"$f":"SUM(C316:AF316)","v":33780.312000000013}]
[null,"Veículo utilitário pequeno",{"$f":"C318*C319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",1596.89,{"$f":"C319","v":1596.89},{"$f":"D319","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[null,"Contentores de 1000 litros (locação+manutenção+lavagem+higienização)",{"$f":"C321*C322","v":57843},{"$f":"D321*D322","v":70697},83551,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405,96405]
[null,"Quantidade",{"$f":"C312","v":450},550,650,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[null,"Valor Unitário",128.54,{"$f":"C322","v":128.54},{"$f":"D322","v":128.54},128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54,128.54]
[]
[null,"Manutenção",{"$f":"SUM(C325,C329,C333,C337)*12/10^3","v":268.82850000000002},268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,268.82850000000002,{"$f":"SUM(C324:AF324)","v":8064.854999999995}]
[null,"Caminhão compactador de  15 m³",{"$f":"C327*C328","v":19795},19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795,19795]
[null,"Km mensal/veículo",4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300]
[null,"Quantidade",{"$f":"C432","v":2},{"$f":"C327","v":2},{"$f":"D327","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário",9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5,9897.5]
[null,"Caminhão baú de 30 m³",{"$f":"C331*C332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km mensal/veículo",0,{"$f":"C330","v":0},{"$f":"D330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25,4921.25]
[null,"Veículo 4X4",{"$f":"C335*C336","v":2401.25},{"$f":"D335*D336","v":2401.25},2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25]
[null,"Km mensal/veículo",1500,{"$f":"C334","v":1500},{"$f":"D334","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",2401.25,{"$f":"C336","v":2401.25},{"$f":"D336","v":2401.25},2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25,2401.25]
[null,"Moto",206.125,{"$f":"D339*D340","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[null,"Km mensal/veículo",907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",206.125,{"$f":"C340","v":206.125},{"$f":"D340","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[]
[null,"Combustiveis",{"$f":"SUM(C343,C348,C353,C358,C363)*12/10^3","v":193.58301369848888},193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,193.58301369848888,{"$f":"SUM(C342:AF342)","v":5807.4904109546633}]
[null,"Caminhão compactador de  15 m³",{"$f":"C344*(C345/C346)*C347","v":15151.176470588236},{"$f":"D344*(D345/D346)*D347","v":15151.176470588236},{"$f":"E344*(E345/E346)*E347","v":15151.176470588236},15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236,15151.176470588236]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C326","v":4300},4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300]
[null,"Consumo",1.7,{"$f":"C346","v":1.7},{"$f":"D346","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
[null,"Valor Unitário",5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Caminhão baú de 30 m³",{"$f":"C349*(C350/C351)*C352","v":0},{"$f":"D349*(D350/D351)*D352","v":0},{"$f":"E349*(E350/E351)*E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consumo",4.82,{"$f":"C351","v":4.82},{"$f":"D351","v":4.82},4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82,4.82]
[null,"Valor Unitário",5.99,{"$f":"C352","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Veículo 4X4",{"$f":"C354*(C355/C356)*C357","v":855.71428571428578},{"$f":"D354*(D355/D356)*D357","v":855.71428571428578},{"$f":"E354*(E355/E356)*E357","v":855.71428571428578},855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578,855.71428571428578]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Consumo",10.5,{"$f":"C356","v":10.5},{"$f":"D356","v":10.5},10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5]
[null,"Valor Unitário",5.99,{"$f":"C357","v":5.99},{"$f":"D357","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Moto",{"$f":"C359*(C360/C361)*C362","v":125.02705190488366},{"$f":"D359*(D360/D361)*D362","v":125.02705190488366},{"$f":"E359*(E360/E361)*E362","v":125.02705190488366},125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366,125.02705190488366]
[null,"Quantidade",1,{"$f":"D310","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C338","v":907.2},907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2]
[null,"Consumo",39.11,{"$f":"C361","v":39.11},{"$f":"D361","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11]
[null,"Valor Unitário",5.39,{"$f":"C362","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Veículo utilitário pequeno",0,{"$f":"D364*(D365/D366)*D367","v":0},{"$f":"E364*(E365/E366)*E367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C70","v":907.2},{"$f":"D70","v":907.2},907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2]
[null,"Consumo",12.9,{"$f":"C366","v":12.9},{"$f":"D366","v":12.9},12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9,12.9]
[null,"Valor Unitário",5.39,{"$f":"C367","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C370,C374,C378,C382)*12/10^3","v":7.2843792000000001},7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,7.2843792000000001,{"$f":"SUM(C369:AF369)","v":218.53137599999991}]
[null,"Caminhão compactador de  15 m³",{"$f":"C372*C373*C371","v":522.02},{"$f":"D372*D373*D371","v":522.02},522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02,522.02]
[null,"Quantidade",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Km Mensal",{"$f":"C326","v":4300},4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300]
[null,"R$/km",6.0699999999999997E-2,{"$f":"C373","v":6.0699999999999997E-2},{"$f":"D373","v":6.0699999999999997E-2},6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2]
[null,"Caminhão baú de 30 m³",{"$f":"C376*C377*C375","v":0},{"$f":"D376*D377*D375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"R$/km",4.3999999999999997E-2,{"$f":"C377","v":4.3999999999999997E-2},{"$f":"D377","v":4.3999999999999997E-2},4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2,4.3999999999999997E-2]
[null,"Veículo 4X4",{"$f":"C380*C381*C379","v":70.95},{"$f":"D380*D381*D379","v":70.95},70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95,70.95]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"R$/km",4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2]
[null,"Moto",{"$f":"C384*C385*C383","v":14.0616},14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616,14.0616]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C338","v":907.2},907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2]
[null,"R$/km",1.55E-2,{"$f":"C385","v":1.55E-2},{"$f":"D385","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2]
[]
[null,"Pneus",{"$f":"SUM(C388,C396,C404,C412)*12/10^3","v":28.5940656},{"$f":"SUM(D388,D396,D404,D412)*12/10^3","v":28.5940656},28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,28.5940656,{"$f":"SUM(C387:AF387)","v":857.82196800000042}]
[null,"Caminhão compactador de  15 m³",{"$f":"C390*C391*C389","v":2078.4479999999999},2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999,2078.4479999999999]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300]
[null,"Pneu (R$/km)",0.48336000000000001,{"$f":"((D392*D393)+(D394*D395))/D$89","v":0.48336000000000001},{"$f":"((E392*E393)+(E394*E395))/E$89","v":0.48336000000000001},0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001]
[null,"Pneu (quantidade)",6,{"$f":"C392","v":6},{"$f":"D392","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",2736,{"$f":"C393","v":2736},2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736]
[null,"Recapagem (quantidade)",{"$f":"C392*2","v":12},{"$f":"C394","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",646,{"$f":"C395","v":646},646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646]
[null,"Caminhão baú de 30 m³",{"$f":"C398*C399*C397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km/mês",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pneu (R$/km)",0.27648,{"$f":"((D400*D401)+(D402*D403))/D$89","v":0.27648},{"$f":"((E400*E401)+(E402*E403))/E$89","v":0.27648},0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648]
[null,"Pneu (quantidade)",6,{"$f":"C400","v":6},{"$f":"D400","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",1510,{"$f":"C401","v":1510},1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510]
[null,"Recapagem (quantidade)",12,{"$f":"C402","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",397,{"$f":"C403","v":397},397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397]
[null,"Veículo 4X4",{"$f":"C406*C407*C405","v":276.57},{"$f":"D406*D407*D405","v":276.57},276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57,276.57]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,"Pneu (R$/km)",{"$f":"((C408*C409)+(C410*C411))/C$89","v":0.18437999999999999},{"$f":"((D408*D409)+(D410*D411))/D$89","v":0.18437999999999999},{"$f":"((E408*E409)+(E410*E411))/E$89","v":0.18437999999999999},0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999,0.18437999999999999]
[null,"Pneu (quantidade)",4,{"$f":"C408","v":4},{"$f":"D408","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário pneu",1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75,1144.75]
[null,"Recapagem (quantidade)",8,{"$f":"C410","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Valor unitário recapagem",580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580]
[null,"Moto",{"$f":"C414*C415*C413","v":27.820799999999998},27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998,27.820799999999998]
[null,"Quantidade",1,{"$f":"D310","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",{"$f":"C338","v":907.2},907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2,907.2]
[null,"Pneu (R$/km)",3.0666666666666665E-2,{"$f":"((D416*D417)+(D418*D419))/$C$2076","v":3.0666666666666665E-2},3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2]
[null,"Pneu (quantidade)",2,{"$f":"C416","v":2},{"$f":"D416","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário pneu",230,{"$f":"C417","v":230},230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230]
[null,"Recapagem (quantidade)",4,{"$f":"C418","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário recapagem",0,{"$f":"C419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lavagem",{"$f":"C422*12/10^3","v":24.251999999999999},{"$f":"D422*12/10^3","v":24.251999999999999},24.251999999999999,24.251999999999999,{"$f":"G422*12/10^3","v":24.251999999999999},{"$f":"H422*12/10^3","v":24.251999999999999},24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,24.251999999999999,{"$f":"SUM(C421:AF421)","v":727.55999999999972}]
[null,"Lavagem total",{"$f":"(C424*C423)+(C425*C426)+(C427*C428)","v":2021},{"$f":"(D424*D423)+(D425*D426)+(D427*D428)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021]
[null,"Veículos pesados",{"$f":"C397+C389+1","v":2},{"$f":"C423","v":2},{"$f":"D423","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário (por mês)",{"$f":"170*4.3","v":731},{"$f":"C424","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[null,"Motos",1,{"$f":"+D450","v":1},{"$f":"+E450","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"30*4.3","v":129},{"$f":"C426","v":129},{"$f":"D426","v":129},129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129]
[null,"Veículo 4x4",{"$f":"C405","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"100*4.3","v":430},{"$f":"C428","v":430},{"$f":"D428","v":430},430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430]
[]
[null,"Licenciamento e Seguros",{"$f":"SUM(C431,C437,C443,C449)*12/10^3","v":62.678160000000005},62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,62.678160000000005,{"$f":"SUM(C430:AF430)","v":1880.3447999999994}]
[null,"Caminhão compactador de  15 m³",{"$f":"((C432*C436)*(C434+C435)/12)+((C433*C432)/12)","v":4633.9900000000007},4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007,4633.9900000000007]
[null,"Quantidade",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Licenciamento",90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C434","v":0.01},{"$f":"D434","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"T434","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C435","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",791800,{"$f":"C436","v":791800},791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800,791800]
[null,"Caminhão baú de 30 m³",{"$f":"((C438*C442)*(C440+C441)/12)+((C439*C438)/12)","v":0},{"$f":"((D438*D442)*(D440+D441)/12)+((D439*D438)/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Licenciamento",90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C440","v":0.01},{"$f":"D440","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"U440","v":0.01},0.01,0.01,{"$f":"X440","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C441","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",393700,{"$f":"C442","v":393700},393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700,393700]
[null,"Veículo 4x4",{"$f":"((C444*C448)*(C446+C447)/12)+((C445*C444)/12)","v":567.87000000000012},567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012,567.87000000000012]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C445","v":90.94},{"$f":"D445","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,{"$f":"T445","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C446","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C447","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",192100,{"$f":"C448","v":192100},192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100,192100]
[null,"Moto",{"$f":"((C450*C454)*(C452+C453)/12)+((C451*C450)/12)","v":21.32},21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32]
[null,"Quantidade",1,{"$f":"C450","v":1},{"$f":"D450","v":1},{"$f":"E450","v":1},1,1,1,1,1,1,1,{"$f":"M450","v":1},{"$f":"N450","v":1},{"$f":"O450","v":1},1,1,1,{"$f":"S450","v":1},1,1,1,{"$f":"W450","v":1},{"$f":"X450","v":1},1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C451","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C452","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",0,{"$f":"C453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",16490,{"$f":"C454","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[]
[null,"Monitoramento",{"$f":"C457*C458*12/10^3","v":13.285439999999999},{"$f":"D457*D458*12/10^3","v":13.285439999999999},13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,13.285439999999999,{"$f":"SUM(C456:AF456)","v":398.56319999999988},{"$f":"AG456","v":398.56319999999988}]
[null,"Quantidade de Veículos",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor Unitário",276.77999999999997,{"$f":"C458","v":276.77999999999997},{"$f":"D458","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[]
[null,"Material de Consumo",{"$f":"(C461+C464+C467)*12/10^3","v":1.4279999999999999},{"$f":"(D461+D464+D467)*12/10^3","v":1.4279999999999999},1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,{"$f":"(I461+I464+I467)*12/10^3","v":1.4279999999999999},1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,1.4279999999999999,{"$f":"SUM(C460:AF460)","v":42.839999999999989}]
[null,"Vassoura",{"$f":"C462*C463","v":70},{"$f":"D462*D463","v":70},70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,null,6]
[null,"Quantidade",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário",35,{"$f":"C463","v":35},{"$f":"D463","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,"Pá",{"$f":"C465*C466","v":49},49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",49,{"$f":"C466","v":49},{"$f":"D466","v":49},49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49]
[null,"Sacos plásticos",0,{"$f":"D468*D469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C468","v":0},{"$f":"D468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB468","v":0},0,0,0]
[null,"Valor unitário",0,{"$f":"C469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Salários",{"$f":"SUM(C472,C479,C486,C493,C500,C507)*12/10^3","v":215.57592},215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,215.57592,{"$f":"SUM(C471:AF471)","v":6467.277600000004}]
[null,"Motorista diurno e vespertino",{"$f":"C473*(C474+C476+C477+C478)","v":7344},7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344,7344]
[null,"Quantidade",{"$f":"ROUNDUP((2*1.2),0)","v":3},{"$f":"ROUNDUP((2*1.2),0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Salário base",{"$f":"$C$2083","v":2184},{"$f":"C474","v":2184},{"$f":"D474","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,{"$f":"T474","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",1320,{"$f":"C475","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",264,{"$f":"C476","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Motorista noturno",0,{"$f":"D480*(D481+D483+D484+D485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2084","v":2184},{"$f":"C481","v":2184},{"$f":"D481","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,{"$f":"T481","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",1320,{"$f":"C482","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",264,{"$f":"C483","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",{"$f":"20%*C481","v":436.8},{"$f":"C485","v":436.8},436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8,436.8]
[null,"Coletor diurno e vespertino",{"$f":"C487*(C488+C490+C491+C492)","v":8196},8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196,8196]
[null,"Quantidade",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Salário base",{"$f":"C2085","v":1521},{"$f":"C488","v":1521},{"$f":"D488","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,{"$f":"T488","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",1320,{"$f":"C489","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",528,{"$f":"C490","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor noturno",0,{"$f":"D494*(D495+D497+D498+D499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0]
[null,"Salário base",{"$f":"C2086","v":1521},{"$f":"C495","v":1521},{"$f":"D495","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,{"$f":"T495","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",1320,{"$f":"C496","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",528,{"$f":"C497","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",{"$f":"20%*C495","v":304.2},{"$f":"C499","v":304.2},304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2,304.2]
[null,"Fiscal diurno e vespertino",{"$f":"C501*(C502+C504+C505+C506)","v":2424.66},{"$f":"D501*(D502+D504+D505+D506)","v":2424.66},2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2089","v":2160.66},{"$f":"C502","v":2160.66},{"$f":"D502","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,{"$f":"T502","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66]
[null,"Salário mínimo",1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Encarregado diurno e vespertino",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C508","v":0},{"$f":"D508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2093","v":3525.75},3525.75,{"$f":"D509","v":3525.75},3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,{"$f":"T509","v":3525.75},3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75]
[null,"Salário mínimo",1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,{"$f":"H512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Encargos",{"$f":"C516","v":154.78351056},{"$f":"D516","v":154.78351056},{"$f":"E516","v":154.78351056},154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,{"$f":"SUM(C515:AF515)","v":4643.5053168000013}]
[null,"Salários total",{"$f":"C471*C517","v":154.78351056},154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056,154.78351056]
[null,"% de encargos sociais",0.71799999999999997,{"$f":"C517","v":0.71799999999999997},{"$f":"D517","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C520,C529,C538,C547,C556,C565)*12/10^3","v":54.901962240000003},54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,54.901962240000003,{"$f":"SUM(C519:AF519)","v":1647.058867200001}]
[null,"Motorista diurno e vespertino",{"$f":"C521*(C522+C523+C524+C525+C526+C527+C528)","v":1664.8099200000001},1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001,1664.8099200000001]
[null,"Quantidade",{"$f":"C473","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Vale Alimentação",{"$f":"D2083","v":327.44664},{"$f":"C522","v":327.44664},{"$f":"D522","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2083","v":217.36000000000004},{"$f":"C525","v":217.36000000000004},{"$f":"D525","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Motorista noturno",0,{"$f":"D530*(D531+D532+D533+D534+D535+D536+D537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C531","v":0},{"$f":"D531","v":0},0,0,{"$f":"G531","v":0},{"$f":"H531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X531","v":0},0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C539*(C540+C541+C542+C543+C544+C545+C546)","v":2358.9865600000003},{"$f":"D539*(D540+D541+D542+D543+D544+D545+D546)","v":2358.9865600000003},2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003,2358.9865600000003]
[null,"Quantidade",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Vale Alimentação",{"$f":"D2085","v":327.44664},{"$f":"C540","v":327.44664},{"$f":"D540","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2085","v":257.14000000000004},{"$f":"C543","v":257.14000000000004},{"$f":"D543","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor noturno",0,{"$f":"D548*(D549+D550+D551+D552+D553+D554+D555)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C549","v":0},{"$f":"D549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T549","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C557*(C558+C559+C560+C561+C562+C563+C564)","v":551.36704000000009},{"$f":"D557*(D558+D559+D560+D561+D562+D563+D564)","v":551.36704000000009},551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009]
[null,"Quantidade",1,{"$f":"D501","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"D2089","v":327.44664},{"$f":"C558","v":327.44664},{"$f":"D558","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T558","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",5.16,{"$f":"C559","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2089","v":218.76040000000006},{"$f":"C561","v":218.76040000000006},218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006]
[null,"Auxílio Saúde",0,{"$f":"C562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Encarregado diurno e vespertino",0,{"$f":"D566*(D567+D568+D569+D570+D571+D572+D573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C567","v":0},{"$f":"D567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T567","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Uniformes e EPI",{"$f":"SUM(C576,C579,C582,C585,C588,C591)*12/10^3","v":24.653279999999999},24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,24.653279999999999,{"$f":"SUM(C575:AF575)","v":739.59839999999997}]
[null,"Motorista diurno e vespertino",{"$f":"C577*C578","v":528.98500000000001},528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001,528.98500000000001]
[null,"Quantidade",3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Valor Unitário",176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Motorista noturno",0,{"$f":"D580*D581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",0,{"$f":"C581","v":0},{"$f":"D581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C583*C584","v":1327.7733333333333},1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333,1327.7733333333333]
[null,"Quantidade",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor Unitário",331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333]
[null,"Coletor noturno",0,{"$f":"D586*D587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",0,{"$f":"C587","v":0},{"$f":"D587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal  diurno e vespertino",197.6816666666667,{"$f":"D589*D590","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Encarregado diurno e vespertino",0,{"$f":"D592*D593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"D508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[]
[null,"COLETA E DESTINAÇÃO DE RESÍDUOS DO SERVIÇO DE SAÚDE MUNICIPAL",{"$f":"IF($C$1=0,SUM(C597,C601)*C9,0)","v":208.77001656240003},{"$f":"IF($C$1=0,SUM(D597,D601)*D9,0)","v":210.92034773299275},213.09282731464256,215.28768343598338,217.50514657537403,219.74544958510037,222.0088277158269,224.29551864129988,226.60576248330528,228.93980183688336,231.29788179580325,233.6802499783,236.08715655307654,238.5188542655732,240.97559846450861,243.45764712869303,245.96526089411859,248.49870308132799,251.05823972306573,253.64413959221326,256.25667423001306,258.89611797458218,261.56274798972038,264.25684429401446,266.97868979024287,269.72857029508231,272.50677456912172,275.31359434718365,278.14932436895964,281.01426240996,{"$f":"SUM(C595:AF595)","v":7295.0187136293689}]
[]
[null,"Grupos A e E",{"$f":"C598*12/10^3","v":198.60280189440005},{"$f":"D598*12/10^3","v":200.64841075391234},202.71508938467764,204.80305480533983,206.91252626983484,209.04372529041413,211.19687566090539,213.37220348021268,215.56993717605889,217.79030752897231,220.03354769652071,222.29989323779486,224.58958213814418,226.90285483416704,229.23995423895897,231.60112576762023,233.98661736302674,236.39667952186591,238.83156532094117,241.29153044374684,243.77683320731742,246.28773458935279,248.8244982556231,251.387390587656,253.97668071070891,256.59264052202917,259.23554471940611,261.90567083001599,264.60329923956516,{"$f":"AF598*12/10^3","v":267.32871322173276}]
[null,"Custo da Destinação (transporte, tratamento e disposição) - R$/mês",{"$f":"C599*C600","v":16550.233491200004},{"$f":"D599*D600","v":16720.700896159364},{"$f":"E599*E600","v":16892.924115389804},17066.921233778321,17242.710522486235,17420.310440867845,17599.739638408781,17781.016956684391,17964.161431338242,18149.192294081025,18336.12897471006,18524.991103149572,18715.798511512014,18908.571236180589,19103.329519913248,19300.093813968353,19498.884780252229,19699.723293488827,19902.630443411763,20107.627536978904,20314.736100609785,20523.977882446066,20735.374854635258,20948.949215638,21164.723392559074,21382.720043502432,21602.962059950507,21825.472569167996,22050.274936630427,22277.39276847773]
[null,"Custo da Destinação Final - R$/L",3.2,{"$f":"C599","v":3.2},{"$f":"D599","v":3.2},3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2,3.2]
[null,"Quantidade Mensal - L/mês",5171.9479660000006,5225.2190300498005,5279.0387860593137,5333.4128855557246,5388.3470382769483,5443.8470127712008,5499.9186370027437,5556.5677989638716,5613.8004472931998,5671.62259190032,5730.0403045968933,5789.0597197342413,5848.687034847504,5908.9285113064334,5969.7904749728896,6031.2793168651106,6093.401493828821,6156.1635292152578,6219.572013566175,6283.6336053059067,6348.3550314405575,6413.7430882643948,6479.8046420735182,6546.5466298868751,6613.9760601747103,6682.1000135945096,6750.925643734533,6820.4601778649985,6890.710917697008,6961.6852401492897]
[null,"Grupo B",{"$f":"C602*12/10^3","v":10.167214668},{"$f":"D602*12/10^3","v":10.271936979080401},10.37773792996493,10.484628630643567,10.592620305539196,10.701724294686249,10.81195205492152,10.923315161087212,11.035825307246412,11.14949430791105,11.264334099282534,11.380356740505146,11.497574414932346,11.61599943140615,11.735644225549633,11.856521361072794,11.978643531091842,12.10202355946209,12.226674402124548,12.35260914846643,12.479841022695634,12.6083833852294,12.738249734097264,12.869453706358469,13.002009079533957,13.135929773053158,13.271229849715608,13.40792351716768,13.546025129394504,13.685549188227268]
[null,"Custo da Destinação (transporte, tratamento e disposição) - R$/mês",{"$f":"C603*C604","v":847.26788899999997},{"$f":"D603*D604","v":855.99474825670006},{"$f":"E603*E604","v":864.8114941637441},{"$f":"F603*F604","v":873.7190525536306},{"$f":"G603*G604","v":882.71835879493301},891.81035789052089,900.99600457679333,910.27626342393432,919.65210893720098,929.12452565925423,938.69450827354456,948.36306170876207,958.13120124436227,967.99995261717913,977.97035212913613,988.04344675606615,998.22029425765356,1008.5019632885075,1018.889533510379,1029.3840957055359,1039.9867518913029,1050.6986154357835,1061.520811174772,1072.4544755298723,1083.5007566278298,1094.6608144210966,1105.9358208096339,1117.3269597639733,1128.8354274495421,1140.4624323522723]
[null,"Custo da Destinação Final - R$/kg",13,{"$f":"C603","v":13},{"$f":"D603","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13]
[null,"Quantidade Mensal - kg/mês",65.174453,65.845749865900004,66.523961089518778,67.209157888740819,67.901412214994849,68.600796760809303,69.307384967445643,70.021251032610337,70.742469918246229,71.471117358404172,72.207269867195734,72.951004746827849,73.702400095720179,74.461534816706092,75.228488625318164,76.003342058158935,76.78617648135797,77.577074099115961,78.376117962336849,79.183391977348919,79.998980914715617,80.822970418137189,81.655447013444004,82.496498117682478,83.346212048294603,84.204678032392039,85.07198621612568,85.948227674151781,86.833494419195546,87.727879411713261]
[]
[null,"TRANSPORTE E DESTINAÇÃO - RESÍDUOS DOS  PEVS",{"$f":"IF($C$1=0,SUM(C615,C620,C626,C633,C639,C649,C654,C662,C666,C682,C686,C706)*C9,0)","v":0},{"$f":"IF($C$1=0,SUM(D615,D620,D626,D633,D639,D649,D654,D662,D666,D682,D686,D706)*D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B606:AF606)","v":0}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Caminhão poliguindaste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caçamba de 5 m3 (alocada na destinação final)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contentor de 1.000 litros (alocado na destinação final)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contentor de 750 litros (alocado na destinação final)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de Funcionários",{"$f":"SUM(C668,C675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Locação de equipamentos",{"$f":"SUM(C616)*12/10^3","v":0},{"$f":"SUM(D616)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C615:AF615)","v":0}]
[null,"Veículo utilitário pequeno",{"$f":"C617*C618","v":0},{"$f":"D617*D618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",1596.89,{"$f":"C618","v":1596.89},{"$f":"D618","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[]
[null,"Manutenção",{"$f":"SUM(C621)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C620:AF620)","v":0}]
[null,"Caminhão poliguindaste",0,{"$f":"D623*D624","v":0},{"$f":"E623*E624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km mensal/veículo",0,0,{"$f":"(((20+20)*2)+5+5)*15","v":1350},{"$f":"E622","v":1350},{"$f":"F622","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"V622","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",7648.75,{"$f":"C624","v":7648.75},{"$f":"D624","v":7648.75},7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,7648.75,null,{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Combustiveis",{"$f":"SUM(C627)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C626:AF626)","v":0}]
[null,"Caminhão poliguindaste",{"$f":"C628*(C629/C630)*C631","v":0},{"$f":"D628*(D629/D630)*D631","v":0},{"$f":"E628*(E629/E630)*E631","v":0},{"$f":"F628*(F629/F630)*F631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C622","v":0},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350]
[null,"Consumo",4.45,{"$f":"C630","v":4.45},{"$f":"D630","v":4.45},{"$f":"E630","v":4.45},4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,{"$f":"U630","v":4.45},4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45,4.45]
[null,"Valor Unitário",{"$f":"$C$1989","v":5.99},{"$f":"C631","v":5.99},{"$f":"D631","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C634)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C633:AF633)","v":0}]
[null,"Caminhão poliguindaste",{"$f":"C636*C637*C635","v":0},{"$f":"D636*D637*D635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C622","v":0},{"$f":"D629","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350]
[null,"R$/km",6.0699999999999997E-2,{"$f":"C637","v":6.0699999999999997E-2},{"$f":"D637","v":6.0699999999999997E-2},6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2,6.0699999999999997E-2]
[]
[null,"Pneus",{"$f":"SUM(C640)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C639:AF639)","v":0}]
[null,"Caminhão poliguindaste",{"$f":"C642*C643*C641","v":0},{"$f":"D642*D643*D641","v":0},{"$f":"E642*E643*E641","v":0},{"$f":"F642*F643*F641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km/mês",{"$f":"C622","v":0},{"$f":"D629","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350]
[null,"Pneu (R$/km)",{"$f":"((C644*C645)+(C646*C647))/C$89","v":0.48336000000000001},{"$f":"((D644*D645)+(D646*D647))/D$89","v":0.48336000000000001},0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001,0.48336000000000001]
[null,"Pneu (quantidade)",6,{"$f":"C644","v":6},{"$f":"D644","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",2736,{"$f":"C645","v":2736},2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736,2736]
[null,"Recapagem (quantidade)",{"$f":"C644*2","v":12},{"$f":"C646","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",646,{"$f":"C647","v":646},646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646,646]
[]
[null,"Lavagem",{"$f":"C650*12/10^3","v":0},{"$f":"D650*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C649:AF649)","v":0}]
[null,"Lavagem total",{"$f":"(C651*C652)","v":0},{"$f":"(D651*D652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos pesados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário (por mês)",{"$f":"170*4.3","v":731},{"$f":"C652","v":731},{"$f":"D652","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[]
[null,"Licenciamento e Seguros",{"$f":"SUM(C655)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C654:AF654)","v":0}]
[null,"Caminhão poliguindaste",{"$f":"((C656*C660)*(C658+C659)/12)+((C657*C656)/12)","v":0},{"$f":"((D656*D660)*(D658+D659)/12)+((D657*D656)/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Licenciamento",90.94,{"$f":"C657","v":90.94},{"$f":"D657","v":90.94},{"$f":"E657","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C658","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C659","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",611900,{"$f":"C660","v":611900},611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900,611900]
[]
[null,"Monitoramento",{"$f":"C663*C664*12/10^3","v":0},{"$f":"D663*D664*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C662:AF662)","v":0}]
[null,"Quantidade de Veículos",{"$f":"SUM(C651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",276.77999999999997,{"$f":"C664","v":276.77999999999997},{"$f":"D664","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[]
[null,"Mão de obra - Salários",{"$f":"SUM(C667,C674)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C666:AF666)","v":0}]
[null,"Motorista diurno e vespertino",{"$f":"C668*(C669+C671+C672+C673)","v":0},{"$f":"D668*(D669+D671+D672+D673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2083","v":2184},{"$f":"C669","v":2184},{"$f":"D669","v":2184},2184,{"$f":"F669","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C670*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C675*(C676+C678+C679+C680)","v":0},{"$f":"D675*(D676+D678+D679+D680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2085","v":1521},{"$f":"C676","v":1521},{"$f":"D676","v":1521},1521,{"$f":"F676","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",{"$f":"C677*40%","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Encargos",{"$f":"C683","v":0},{"$f":"D683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C682:AF682)","v":0}]
[null,"Salários total",{"$f":"C666*C684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C684","v":0.71799999999999997},{"$f":"D684","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C687,C696)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C686:AF686)","v":0}]
[null,"Motorista diurno e vespertino",{"$f":"C688*(C689+C690+C691+C692+C693+C694+C695)","v":0},{"$f":"D688*(D689+D690+D691+D692+D693+D694+D695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2083","v":327.44664},{"$f":"C689","v":327.44664},{"$f":"D689","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T689","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2083","v":10.130000000000001},{"$f":"C690","v":10.130000000000001},10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",{"$f":"$F$2083","v":0},{"$f":"C691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2083","v":217.36000000000004},{"$f":"C692","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2083","v":0},{"$f":"C693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C697*(C698+C699+C700+C701+C702+C703+C704)","v":0},{"$f":"D697*(D698+D699+D700+D701+D702+D703+D704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2085","v":327.44664},{"$f":"C698","v":327.44664},{"$f":"D698","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T698","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2085","v":5.16},{"$f":"C699","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2085","v":0},{"$f":"C700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2085","v":257.14000000000004},{"$f":"C701","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2085","v":0},{"$f":"C702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Uniformes e EPI",{"$f":"SUM(C707,C710)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C706:AF706)","v":0}]
[null,"Motorista diurno e vespertino",{"$f":"C708*C709","v":0},{"$f":"D708*D709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$1995","v":176.32833333333335},{"$f":"C709","v":176.32833333333335},{"$f":"D709","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Coletor diurno e vespertino",{"$f":"C711*C712","v":0},{"$f":"D711*D712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2008","v":322.10833333333335},{"$f":"C712","v":322.10833333333335},{"$f":"D712","v":322.10833333333335},322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335]
[]
[null,"COLETA PROGRAMADA DE VOLUMOSOS",{"$f":"IF($C$1=0,SUM(C722,C727,C737,C749,C759,C777,C784,C798,C802,C810,C833,C837,C866)*C9,0)","v":252.01809776386963},{"$f":"IF($C$1=0,SUM(D722,D727,D737,D749,D759,D777,D784,D798,D802,D810,D833,D837,D866)*D9,0)","v":252.01809776386963},252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,252.01809776386963,{"$f":"SUM(C714:AF714)","v":7560.5429329160852}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Caminhão carroceria  15 m³ com implemento garra",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Moto",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículo utilitário pequeno",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de Funcionários",{"$f":"SUM(C812,C819,C826)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,"Locação de equipamentos",{"$f":"SUM(C723)*12/10^3","v":0},{"$f":"SUM(D723)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C722:AF722)","v":0}]
[null,"Veículo utilitário pequeno",{"$f":"C724*C725","v":0},{"$f":"D724*D725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",1596.89,{"$f":"C725","v":1596.89},{"$f":"D725","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[]
[null,"Manutenção",{"$f":"SUM(C728,C732)*12/10^3","v":91.125},91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,91.125,{"$f":"SUM(C727:AF727)","v":2733.75},{"$f":"AH729*AH730","v":0}]
[null,"Caminhão carroceria  15 m³ com implemento garra",{"$f":"C730*C731","v":7593.75},{"$f":"D730*D731","v":7593.75},7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75]
[null,"Km mensal/veículo",{"$f":"(((15+15+5)))*25.17","v":880.95},{"$f":"C729","v":880.95},{"$f":"D729","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",7593.75,{"$f":"C731","v":7593.75},{"$f":"D731","v":7593.75},7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,7593.75,null,{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}}]
[null,"Moto",{"$f":"C734*C735","v":0},{"$f":"D734*D735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km mensal/veículo",{"$f":"35*2*25.92","v":1814.4},{"$f":"C733","v":1814.4},{"$f":"D733","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"Quantidade",{"$f":"C718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,null,{"$f":"#REF!*#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Combustiveis",{"$f":"SUM(C738,C743)*12/10^3","v":11.513215636363638},11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,11.513215636363638,{"$f":"SUM(C737:AF737)","v":345.39646909090897}]
[null,"Caminhão carroceria  15 m³ com implemento garra",{"$f":"C739*(C740/C741)*C742","v":959.43463636363651},{"$f":"D739*(D740/D741)*D742","v":959.43463636363651},{"$f":"E739*(E740/E741)*E742","v":959.43463636363651},959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651,959.43463636363651]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C729","v":880.95},{"$f":"D729","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Consumo",5.5,{"$f":"C741","v":5.5},{"$f":"D741","v":5.5},{"$f":"E741","v":5.5},5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,{"$f":"U741","v":5.5},5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5,5.5]
[null,"Valor Unitário",{"$f":"$C$1989","v":5.99},{"$f":"C742","v":5.99},{"$f":"D742","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Moto",{"$f":"C744*(C745/C746)*C747","v":0},{"$f":"D744*(D745/D746)*D747","v":0},{"$f":"E744*(E745/E746)*E747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C733","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"Consumo",39.11,{"$f":"C746","v":39.11},{"$f":"D746","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,{"$f":"T746","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C747","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C750, C754)*12/10^3","v":0.46469009550600004},0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,0.46469009550600004,{"$f":"SUM(C749:AF749)","v":13.940702865180011}]
[null,"Caminhão carroceria  15 m³ com implemento garra",{"$f":"C752*C753*C751","v":38.724174625500005},{"$f":"D752*D753*D751","v":38.724174625500005},38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005,38.724174625500005]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C729","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"R$/km",4.3957290000000003E-2,{"$f":"C753","v":4.3957290000000003E-2},{"$f":"D753","v":4.3957290000000003E-2},4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2,4.3957290000000003E-2]
[null,"Moto",{"$f":"C756*C757*C755","v":0},{"$f":"D756*D757*D755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C733","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"R$/km",1.5525199999999999E-2,{"$f":"C757","v":1.5525199999999999E-2},{"$f":"D757","v":1.5525199999999999E-2},1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2]
[]
[null,"Pneus",{"$f":"SUM(C760,C768)*12/10^3","v":2.9227806720000005},2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,2.9227806720000005,{"$f":"SUM(C759:AF759)","v":87.68342016000004}]
[null,"Caminhão carroceria  15 m³ com implemento garra",{"$f":"C762*C763*C761","v":243.56505600000003},{"$f":"D762*D763*D761","v":243.56505600000003},243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003,243.56505600000003]
[null,"Quantidade",{"$f":"C717","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",{"$f":"C729","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Pneu (R$/km)",{"$f":"((C764*C765)+(C766*C767))/C$89","v":0.27648},{"$f":"((D764*D765)+(D766*D767))/D$89","v":0.27648},0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648,0.27648]
[null,"Pneu (quantidade)",6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",1510,{"$f":"C765","v":1510},{"$f":"D765","v":1510},1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510,1510]
[null,"Recapagem (quantidade)",{"$f":"C764*2","v":12},{"$f":"C766","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",397,{"$f":"C767","v":397},397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397,397]
[null,"Moto",{"$f":"C770*C771*C769","v":0},{"$f":"D770*D771*D769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km/mês",{"$f":"C733","v":1814.4},1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4,1814.4]
[null,"Pneu (R$/km)",{"$f":"((C772*C773)+(C774*C775))/$C$2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pneu (quantidade)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário pneu",230,{"$f":"C773","v":230},{"$f":"D773","v":230},230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230]
[null,"Recapagem (quantidade)",{"$f":"C772*2","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário recapagem",0,{"$f":"C775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lavagem",{"$f":"C778*12/10^3","v":8.7720000000000002},{"$f":"D778*12/10^3","v":8.7720000000000002},{"$f":"E778*12/10^3","v":8.7720000000000002},{"$f":"F778*12/10^3","v":8.7720000000000002},8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,8.7720000000000002,{"$f":"SUM(C777:AF777)","v":263.15999999999991}]
[null,"Lavagem total",{"$f":"(C779*C780)+(C781*C782)","v":731},{"$f":"(D779*D780)+(D781*D782)","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[null,"Veículos pesados",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"(170)*4.3","v":731},{"$f":"C780","v":731},{"$f":"D780","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[null,"Motos",0,{"$f":"C781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário (por mês)",{"$f":"30*4.3","v":129},{"$f":"C782","v":129},{"$f":"D782","v":129},129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129]
[]
[null,"Licenciamento e Seguros",{"$f":"SUM(C785,C791)*12/10^3","v":21.353440000000003},21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,21.353440000000003,{"$f":"SUM(C784:AF784)","v":640.60319999999967}]
[null,"Caminhão carroceria  15 m³ com implemento garra",{"$f":"((C786*C790)*(C788+C789)/12)+((C787*C786)/12)","v":1779.4533333333336},{"$f":"((D786*D790)*(D788+D789)/12)+((D787*D786)/12)","v":1779.4533333333336},1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336,1779.4533333333336]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C787","v":90.94},{"$f":"D787","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C788","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C789","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",607500,{"$f":"C790","v":607500},607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500,607500]
[null,"Moto",{"$f":"((C792*C796)*(C794+C795)/12)+((C793*C792)/12)","v":0},{"$f":"((D792*D796)*(D794+D795)/12)+((D793*D792)/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Licenciamento",90.94,{"$f":"C793","v":90.94},{"$f":"D793","v":90.94},{"$f":"E793","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",3.5000000000000003E-2,{"$f":"C794","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Seguro",0,{"$f":"C795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",16490,{"$f":"C796","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[]
[null,"Monitoramento",{"$f":"C799*C800*12/10^3","v":3.3213599999999999},{"$f":"D799*D800*12/10^3","v":3.3213599999999999},3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,{"$f":"SUM(C798:AF798)","v":99.64079999999997}]
[null,"Quantidade de Veículos",{"$f":"SUM(C779,C781)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",276.77999999999997,{"$f":"C800","v":276.77999999999997},{"$f":"D800","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[]
[null,"Material de Consumo",{"$f":"(C803+C806)*12/10^3","v":0},{"$f":"(D803+D806)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C802:AF802)","v":0}]
[null,"Ferramentas ",{"$f":"C804*C805","v":0},{"$f":"D804*D805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário (médio)",0,{"$f":"C805","v":0},{"$f":"D805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sacos plásticos",{"$f":"C807*C808","v":0},{"$f":"D807*D808","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",0,{"$f":"C808","v":0},{"$f":"D808","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Salários",{"$f":"SUM(C811,C818,C825)*12/10^3","v":53.963999999999999},53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,53.963999999999999,{"$f":"SUM(C810:AF810)","v":1618.9199999999989}]
[null,"Motorista diurno e vespertino",{"$f":"C812*(C813+C815+C816+C817)","v":2448},{"$f":"D812*(D813+D815+D816+D817)","v":2448},2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2083","v":2184},{"$f":"C813","v":2184},{"$f":"D813","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,{"$f":"T813","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",{"$f":"C2107","v":1320},{"$f":"C814","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C814*20%","v":264},{"$f":"C815","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C819*(C820+C822+C823+C824)","v":2049},{"$f":"D819*(D820+D822+D823+D824)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2085","v":1521},{"$f":"C820","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",{"$f":"C821*40%","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C826*(C827+C829+C830+C831)","v":0},{"$f":"D826*(D827+D829+D830+D831)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C826","v":0},{"$f":"D826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2089","v":2160.66},{"$f":"C827","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,{"$f":"S827","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C828*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Encargos",{"$f":"C834","v":38.746151999999995},{"$f":"D834","v":38.746151999999995},38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,{"$f":"SUM(C833:AF833)","v":1162.3845599999991}]
[null,"Salários total",{"$f":"C810*C835","v":38.746151999999995},38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995,38.746151999999995]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C835","v":0.71799999999999997},{"$f":"D835","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C838,C847,C856)*12/10^3","v":13.736199360000002},13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,13.736199360000002,{"$f":"SUM(C837:AF837)","v":412.08598080000007}]
[null,"Motorista diurno e vespertino",{"$f":"C839*(C840+C841+C842+C843+C844+C845+C846)","v":554.93664000000001},{"$f":"D839*(D840+D841+D842+D843+D844+D845+D846)","v":554.93664000000001},{"$f":"E839*(E840+E841+E842+E843+E844+E845+E846)","v":554.93664000000001},554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,{"$f":"AF839*(AF840+AF841+AF842+AF843+AF844+AF845+AF846)","v":554.93664000000001}]
[null,"Quantidade",{"$f":"C812","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"$D$2083","v":327.44664},{"$f":"C840","v":327.44664},{"$f":"D840","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T840","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2083","v":10.130000000000001},{"$f":"C841","v":10.130000000000001},10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",{"$f":"$F$2083","v":0},{"$f":"C842","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2083","v":217.36000000000004},{"$f":"C843","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2083","v":0},{"$f":"C844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletor diurno e vespertino",{"$f":"C848*(C849+C850+C851+C852+C853+C854+C855)","v":589.74664000000007},{"$f":"D848*(D849+D850+D851+D852+D853+D854+D855)","v":589.74664000000007},{"$f":"E848*(E849+E850+E851+E852+E853+E854+E855)","v":589.74664000000007},589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,{"$f":"AF848*(AF849+AF850+AF851+AF852+AF853+AF854+AF855)","v":589.74664000000007}]
[null,"Quantidade",{"$f":"C819","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"$D$2085","v":327.44664},{"$f":"C849","v":327.44664},{"$f":"D849","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T849","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2085","v":5.16},{"$f":"C850","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2085","v":0},{"$f":"C851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2085","v":257.14000000000004},{"$f":"C852","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2085","v":0},{"$f":"C853","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C857*(C858+C859+C860+C861+C862+C863+C864)","v":0},{"$f":"D857*(D858+D859+D860+D861+D862+D863+D864)","v":0},{"$f":"E857*(E858+E859+E860+E861+E862+E863+E864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF857*(AF858+AF859+AF860+AF861+AF862+AF863+AF864)","v":0}]
[null,"Quantidade",{"$f":"C826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2089","v":327.44664},{"$f":"C858","v":327.44664},{"$f":"D858","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T858","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2089","v":5.16},{"$f":"C859","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2089","v":0},{"$f":"C860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2089","v":218.76040000000006},{"$f":"C861","v":218.76040000000006},218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006]
[null,"Auxílio Saúde",{"$f":"$H$2089","v":0},{"$f":"C862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Uniformes e EPI",{"$f":"SUM(C867,C870,C873)*12/10^3","v":6.0992600000000001},6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,6.0992600000000001,{"$f":"SUM(C866:AF866)","v":182.97779999999989}]
[null,"Motorista diurno e vespertino",{"$f":"C868*C869","v":176.32833333333335},{"$f":"D868*D869","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Quantidade",{"$f":"C812","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"$C$1995","v":176.32833333333335},{"$f":"C869","v":176.32833333333335},{"$f":"D869","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Coletor diurno e vespertino",{"$f":"C871*C872","v":331.94333333333333},{"$f":"D871*D872","v":331.94333333333333},331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333]
[null,"Quantidade",{"$f":"C819","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"$C$1997","v":331.94333333333333},{"$f":"C872","v":331.94333333333333},{"$f":"D872","v":331.94333333333333},331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333,331.94333333333333]
[null,"Fiscal  diurno e vespertino",{"$f":"C874*C875","v":0},{"$f":"D874*D875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$2001","v":197.6816666666667},{"$f":"C875","v":197.6816666666667},{"$f":"D875","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[]
[null,"VARRIÇÃO MANUAL",{"$f":"IF($C$2=0,SUM(C887,C892,C908,C925,C935,C953,C962,C976,C980,C997,C1027,C1031,C1069)*C9,0)","v":414.32899900507942},{"$f":"IF($C$2=0,SUM(D887,D892,D908,D925,D935,D953,D962,D976,D980,D997,D1027,D1031,D1069)*D9,0)","v":462.93601868507949},462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,462.93601868507949,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,511.5430383650795,{"$f":"SUM(C877:AF877)","v":14422.757777032388}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Carrinho lutocar 120 litros",5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"Cesto papeleiro",150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,"Ônibus urbano 44 lugares",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Moto",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Veículo utilitário pequeno",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Quantidade de Funcionários",{"$f":"SUM(C999,C1006,C1013,C1020)","v":7},{"$f":"SUM(D999,D1006,D1013,D1020)","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9]
[]
[null,"Locação de equipamentos",{"$f":"SUM(C888)*12/10^3","v":19.162680000000002},{"$f":"SUM(D888)*12/10^3","v":19.162680000000002},19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,{"$f":"SUM(C887:AF887)","v":574.88040000000035}]
[null,"Veículo utilitário pequeno",{"$f":"C889*C890","v":1596.89},{"$f":"D889*D890","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[null,"Quantidade",{"$f":"C884","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",1596.89,{"$f":"C890","v":1596.89},{"$f":"D890","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[]
[null,"Manutenção",{"$f":"SUM(C893,C896,C899,C903)*12/10^3","v":8.0295000000000005},8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1057000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,8.1819000000000006,{"$f":"SUM(C892:AF892)","v":244.00920000000019}]
[null,"Carrinho lutocar 120 litros",{"$f":"C894*C895","v":31.75},{"$f":"D894*D895","v":38.099999999999994},38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,38.099999999999994,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996,44.449999999999996]
[null,"Quantidade",{"$f":"C880","v":5},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"Valor Unitário",6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35,6.35]
[null,"Cesto papeleiro",{"$f":"C897*C898","v":431.25},{"$f":"D897*D898","v":431.25},{"$f":"E897*E898","v":431.25},431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25,431.25]
[null,"Quantidade",{"$f":"C881","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,"Valor Unitário",2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875,2.875]
[null,"Ônibus urbano 44 lugares",{"$f":"C901*C902","v":0},{"$f":"D901*D902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km mensal/veículo",{"$f":"20*1*25.17","v":503.40000000000003},{"$f":"C900","v":503.40000000000003},{"$f":"D900","v":503.40000000000003},503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",8562.5,{"$f":"C902","v":8562.5},{"$f":"D902","v":8562.5},8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5,8562.5]
[null,"Moto",{"$f":"C905*C906","v":206.125},{"$f":"D905*D906","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[null,"Km mensal/veículo",880.95,{"$f":"C904","v":880.95},{"$f":"D904","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Quantidade",{"$f":"C883","v":1},{"$f":"D883","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",206.125,{"$f":"C906","v":206.125},{"$f":"D906","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[]
[null,"Combustiveis",{"$f":"SUM(C909,C914,C919)*12/10^3","v":6.2451348049994744},{"$f":"SUM(D909,D914,D919)*12/10^3","v":6.2451348049994744},6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,6.2451348049994744,{"$f":"SUM(C908:AF908)","v":187.35404414998433}]
[null,"Ônibus urbano 44 lugares",{"$f":"C910*(C911/C912)*C913","v":0},{"$f":"D910*(D911/D912)*D913","v":0},{"$f":"E910*(E911/E912)*E913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"Consumo",2.56,{"$f":"C912","v":2.56},{"$f":"D912","v":2.56},2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,{"$f":"T912","v":2.56},2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56,2.56]
[null,"Valor Unitário",{"$f":"$C$1989","v":5.99},{"$f":"C913","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Moto",{"$f":"C915*(C916/C917)*C918","v":121.4093710048581},{"$f":"D915*(D916/D917)*D918","v":121.4093710048581},{"$f":"E915*(E916/E917)*E918","v":121.4093710048581},121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581,121.4093710048581]
[null,"Quantidade",{"$f":"C883","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C904","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Consumo",39.11,{"$f":"C917","v":39.11},{"$f":"D917","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,{"$f":"T917","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C918","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Veículo utilitário pequeno",{"$f":"C920*(C921/C922)*C923","v":399.01852941176469},{"$f":"D920*(D921/D922)*D923","v":399.01852941176469},{"$f":"E920*(E921/E922)*E923","v":399.01852941176469},399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469]
[null,"Quantidade",{"$f":"C884","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Consumo",11.9,{"$f":"C922","v":11.9},{"$f":"D922","v":11.9},11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,{"$f":"T922","v":11.9},11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C923","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C926,C930)*12/10^3","v":1.23938549928},1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,1.23938549928,{"$f":"SUM(C925:AF925)","v":37.181564978400004}]
[null,"Ônibus urbano 44 lugares",{"$f":"C928*C929","v":89.605199999999996},{"$f":"D928*D929","v":89.605199999999996},89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"R$/km",0.17799999999999999,{"$f":"C929","v":0.17799999999999999},{"$f":"D929","v":0.17799999999999999},0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999]
[null,"Moto",{"$f":"C932*C933*C931","v":13.676924940000001},{"$f":"D932*D933*D931","v":13.676924940000001},13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001,13.676924940000001]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C904","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"R$/km",1.5525199999999999E-2,{"$f":"C933","v":1.5525199999999999E-2},{"$f":"D933","v":1.5525199999999999E-2},1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2]
[]
[null,"Pneus",{"$f":"SUM(C936,C944)*12/10^3","v":0.32418959999999997},0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,0.32418959999999997,{"$f":"SUM(C935:AF935)","v":9.725688000000007}]
[null,"Ônibus urbano 44 lugares",{"$f":"C938*C939*C937","v":0},{"$f":"D938*D939*D937","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km/mês",600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[null,"Pneu (R$/km)",{"$f":"((C940*C941)+(C942*C943))/C$89","v":0.44135999999999997},{"$f":"((D940*D941)+(D942*D943))/D$89","v":0.44135999999999997},0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997,0.44135999999999997]
[null,"Pneu (quantidade)",6,{"$f":"C940","v":6},{"$f":"D940","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",2398,{"$f":"C941","v":2398},2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398,2398]
[null,"Recapagem (quantidade)",12,{"$f":"C942","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",640,{"$f":"C943","v":640},640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640]
[null,"Moto",{"$f":"C946*C947*C945","v":27.015799999999999},{"$f":"D946*D947*D945","v":27.015799999999999},27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999,27.015799999999999]
[null,"Quantidade",{"$f":"C883","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",{"$f":"C904","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Pneu (R$/km)",{"$f":"((C948*C949)+(C950*C951))/$C$2076","v":3.0666666666666665E-2},3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2]
[null,"Pneu (quantidade)",2,{"$f":"C948","v":2},{"$f":"D948","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário pneu",230,{"$f":"C949","v":230},230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230]
[null,"Recapagem (quantidade)",4,{"$f":"C950","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário recapagem",0,{"$f":"C951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lavagem",{"$f":"C954*12/10^3","v":4.6440000000000001},{"$f":"D954*12/10^3","v":4.6440000000000001},4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,4.6440000000000001,{"$f":"SUM(C953:AF953)","v":139.32000000000008}]
[null,"Lavagem total",{"$f":"(C955*C956)+(C957*C958)+(C959*C960)","v":387},{"$f":"(D955*D956)+(D957*D958)+(D959*D960)","v":387},387,387,387,{"$f":"(H955*H956)+(H957*H958)+(H959*H960)","v":387},387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387,387]
[null,"Ônibus",{"$f":"C964","v":0},{"$f":"D964","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário (por mês)",1118,{"$f":"C956","v":1118},{"$f":"D956","v":1118},1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118,1118]
[null,"Motos",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",129,{"$f":"C958","v":129},{"$f":"D958","v":129},129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,null,{"$f":"AH883","v":0}]
[null,"Veículos leves",{"$f":"C889","v":1},{"$f":"D889","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",258,{"$f":"C960","v":258},{"$f":"D960","v":258},258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258]
[]
[null,"Licenciamento e Seguros",{"$f":"SUM(C963,C969)*12/10^3","v":0.25584000000000001},0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,0.25584000000000001,{"$f":"SUM(C962:AF962)","v":7.6752000000000011}]
[null,"Ônibus urbano 44 lugares",{"$f":"((C964*C968)*(C966+C967)/12)+((C965*C964)/12)","v":0},{"$f":"((D964*D968)*(D966+D967)/12)+((D965*D964)/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Licenciamento",90.94,{"$f":"C965","v":90.94},{"$f":"D965","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,{"$f":"N965","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,{"$f":"X965","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C966","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",2.5000000000000001E-2,{"$f":"C967","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Custo de Aquisição",685000,{"$f":"C968","v":685000},685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000]
[null,"Moto",{"$f":"((C970*C974)*(C972+C973)/12)+((C971*C970)/12)","v":21.32},{"$f":"((D970*D974)*(D972+D973)/12)+((D971*D970)/12)","v":21.32},21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32,21.32]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C971","v":90.94},{"$f":"D971","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,{"$f":"N971","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,{"$f":"X971","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C972","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",0,{"$f":"C973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",16490,{"$f":"C974","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[]
[null,"Monitoramento",{"$f":"C977*C978*12/10^3","v":6.6427199999999997},{"$f":"D977*D978*12/10^3","v":6.6427199999999997},6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,{"$f":"SUM(C976:AF976)","v":199.28159999999994}]
[null,"Quantidade de Veículos",{"$f":"SUM(C955,C957,C959)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário",276.77999999999997,{"$f":"C978","v":276.77999999999997},{"$f":"D978","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[]
[null,"Material de Consumo",{"$f":"SUM(C981,C984,C987,C990,C993)*12/10^3","v":17.625255980800002},{"$f":"SUM(D981,D984,D987,D990,D993)*12/10^3","v":17.625255980800002},17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,{"$f":"SUM(P981,P984,P987,P990,P993)*12/10^3","v":17.625255980800002},17.625255980800002,{"$f":"SUM(R981,R984,R987,R990,R993)*12/10^3","v":17.625255980800002},{"$f":"SUM(S981,S984,S987,S990,S993)*12/10^3","v":17.625255980800002},17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,17.625255980800002,{"$f":"SUM(C980:AF980)","v":528.75767942399978}]
[null,"Vassouras/Vassourão",{"$f":"C982*C983","v":163.33333333333334},{"$f":"D982*D983","v":163.33333333333334},163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334,163.33333333333334]
[null,"Quantidade",4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667,4.666666666666667]
[null,"Valor unitário",35,{"$f":"C983","v":35},{"$f":"D983","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,"Pá",{"$f":"C985*C986","v":171.5},{"$f":"D985*D986","v":171.5},171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5,171.5]
[null,"Quantidade",3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,"Valor unitário",49,{"$f":"C986","v":49},{"$f":"D986","v":49},49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49]
[null,"Sacos plásticos (varrição)",{"$f":"C988*C989","v":669.52199999999993},{"$f":"D988*D989","v":669.52199999999993},669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993,669.52199999999993]
[null,"Quantidade",1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999,1761.8999999999999]
[null,"Valor unitário",0.38,{"$f":"C989","v":0.38},{"$f":"D989","v":0.38},0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,"Sacos plásticos 50 litros (cestos papeleiros)",{"$f":"C991*C992","v":464.41599840000003},{"$f":"C990","v":464.41599840000003},464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003,464.41599840000003]
[null,"Quantidade",2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002,2902.5999900000002]
[null,"Valor unitário",0.16,{"$f":"C992","v":0.16},0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16]
[null,"Cones",{"$f":"C994*C995","v":0},{"$f":"D994*D995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",{"$f":"C2056","v":37.299999999999997},{"$f":"C995","v":37.299999999999997},{"$f":"D995","v":37.299999999999997},37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,{"$f":"AB995","v":37.299999999999997},{"$f":"AC995","v":37.299999999999997},37.299999999999997,37.299999999999997]
[]
[null,"Mão de obra - Salários",{"$f":"SUM(C998,C1005,C1012,C1019)*12/10^3","v":157.61591999999999},179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,179.03591999999998,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,200.45591999999999,{"$f":"SUM(C997:AF997)","v":5606.6976000000013}]
[null,"Motorista diurno e vespertino",{"$f":"C999*(C1000+C1002+C1003+C1004)","v":0},{"$f":"D999*(D1000+D1002+D1003+D1004)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2083","v":2184},{"$f":"C1000","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,{"$f":"S1000","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1001*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servente diurno e vespertino",{"$f":"C1006*(C1007+C1009+C1010+C1011)","v":10710},{"$f":"D1006*(D1007+D1009+D1010+D1011)","v":12495},12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,12495,14280,14280,14280,14280,14280,14280,14280,14280,14280,14280,14280,14280]
[null,"Quantidade",6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Salário base",{"$f":"$C$2087","v":1521},{"$f":"C1007","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,{"$f":"S1007","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",{"$f":"C2107","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1008*20%","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C1013*(C1014+C1016+C1017+C1018)","v":2424.66},{"$f":"D1013*(D1014+D1016+D1017+D1018)","v":2424.66},2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66,2424.66]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2089","v":2160.66},{"$f":"C1014","v":2160.66},{"$f":"D1014","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,{"$f":"T1014","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66]
[null,"Salário mínimo",{"$f":"C2107","v":1320},{"$f":"C1015","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1015*20%","v":264},{"$f":"C1016","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C1017","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C1018","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Encarregado diurno e vespertino",{"$f":"C1020*(C1021+C1023+C1024+C1025)","v":0},{"$f":"D1020*(D1021+D1023+D1024+D1025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2093","v":3525.75},{"$f":"C1021","v":3525.75},{"$f":"D1021","v":3525.75},3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,{"$f":"T1021","v":3525.75},3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75,3525.75]
[null,"Salário mínimo",{"$f":"C2107","v":1320},{"$f":"C1022","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1022*20%","v":264},{"$f":"C1023","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C1024","v":0},0,0,0,0,{"$f":"H1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C1025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Encargos",{"$f":"C1028","v":113.16823055999998},{"$f":"D1028","v":128.54779055999998},128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,{"$f":"SUM(C1027:AF1027)","v":4025.6088767999995}]
[null,"Salários total",{"$f":"C997*C1029","v":113.16823055999998},128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,128.54779055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998,143.92735055999998]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C1029","v":0.71799999999999997},{"$f":"D1029","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C1032,C1041,C1050,C1059)*12/10^3","v":49.078162560000003},56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,56.155122240000004,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,63.232081920000013,{"$f":"SUM(C1031:AF1031)","v":1762.500223679999}]
[null,"Motorista diurno e vespertino",{"$f":"C1033*(C1034+C1035+C1036+C1037+C1038+C1039+C1040)","v":0},{"$f":"D1033*(D1034+D1035+D1036+D1037+D1038+D1039+D1040)","v":0},{"$f":"E1033*(E1034+E1035+E1036+E1037+E1038+E1039+E1040)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1033*(AF1034+AF1035+AF1036+AF1037+AF1038+AF1039+AF1040)","v":0}]
[null,"Quantidade",{"$f":"C999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2083","v":327.44664},{"$f":"C1034","v":327.44664},{"$f":"D1034","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1034","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2083","v":10.130000000000001},{"$f":"C1035","v":10.130000000000001},10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",{"$f":"$F$2083","v":0},{"$f":"C1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2083","v":217.36000000000004},{"$f":"C1037","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2083","v":0},{"$f":"C1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servente diurno e vespertino",{"$f":"C1042*(C1043+C1044+C1045+C1046+C1047+C1048+C1049)","v":3538.4798400000004},{"$f":"D1042*(D1043+D1044+D1045+D1046+D1047+D1048+D1049)","v":4128.2264800000003},{"$f":"E1042*(E1043+E1044+E1045+E1046+E1047+E1048+E1049)","v":4128.2264800000003},4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4128.2264800000003,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,4717.9731200000006,{"$f":"AF1042*(AF1043+AF1044+AF1045+AF1046+AF1047+AF1048+AF1049)","v":4717.9731200000006}]
[null,"Quantidade",{"$f":"C1006","v":6},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Vale Alimentação",{"$f":"$D$2087","v":327.44664},{"$f":"C1043","v":327.44664},{"$f":"D1043","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1043","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2087","v":5.16},{"$f":"C1044","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2087","v":0},{"$f":"C1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2087","v":257.14000000000004},{"$f":"C1046","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2087","v":0},{"$f":"C1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C1051*(C1052+C1053+C1054+C1055+C1056+C1057+C1058)","v":551.36704000000009},{"$f":"D1051*(D1052+D1053+D1054+D1055+D1056+D1057+D1058)","v":551.36704000000009},{"$f":"E1051*(E1052+E1053+E1054+E1055+E1056+E1057+E1058)","v":551.36704000000009},551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,551.36704000000009,{"$f":"AF1051*(AF1052+AF1053+AF1054+AF1055+AF1056+AF1057+AF1058)","v":551.36704000000009}]
[null,"Quantidade",{"$f":"C1013","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"$D$2089","v":327.44664},{"$f":"C1052","v":327.44664},{"$f":"D1052","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1052","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2089","v":5.16},{"$f":"C1053","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2089","v":0},{"$f":"C1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"IF($G$2089<0,0,$G$2089)","v":218.76040000000006},{"$f":"C1055","v":218.76040000000006},218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006,218.76040000000006]
[null,"Auxílio Saúde",{"$f":"$H$2089","v":0},{"$f":"C1056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Encarregado diurno e vespertino",{"$f":"C1060*(C1061+C1062+C1063+C1064+C1065+C1066+C1067)","v":0},{"$f":"D1060*(D1061+D1062+D1063+D1064+D1065+D1066+D1067)","v":0},{"$f":"E1060*(E1061+E1062+E1063+E1064+E1065+E1066+E1067)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1060*(AF1061+AF1062+AF1063+AF1064+AF1065+AF1066+AF1067)","v":0}]
[null,"Quantidade",{"$f":"C1020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2093","v":327.44664},{"$f":"C1061","v":327.44664},{"$f":"D1061","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1061","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2093","v":5.16},{"$f":"C1062","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2093","v":0},{"$f":"C1063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"IF($G$2093<0,0,$G$2093)","v":136.85500000000005},{"$f":"C1064","v":136.85500000000005},136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005,136.85500000000005]
[null,"Auxílio Saúde",{"$f":"$H$2093","v":0},{"$f":"C1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Uniformes e EPI",{"$f":"SUM(C1070,C1073,C1076,C1079)*12/10^3","v":30.297980000000003},34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,34.952280000000002,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,39.606580000000001,{"$f":"SUM(C1069:AF1069)","v":1099.7656999999997}]
[null,"Motorista diurno e vespertino",{"$f":"C1071*C1072","v":0},{"$f":"D1071*D1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C999","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$1995","v":176.32833333333335},{"$f":"C1072","v":176.32833333333335},{"$f":"D1072","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Servente  diurno e vespertino",{"$f":"C1074*C1075","v":2327.15},{"$f":"D1074*D1075","v":2715.0083333333332},2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,2715.0083333333332,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668,3102.8666666666668]
[null,"Quantidade",{"$f":"C1006","v":6},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Valor Unitário",{"$f":"$C$2007","v":387.85833333333335},{"$f":"C1075","v":387.85833333333335},{"$f":"D1075","v":387.85833333333335},387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335,387.85833333333335]
[null,"Fiscal  diurno e vespertino",{"$f":"C1077*C1078","v":197.6816666666667},{"$f":"D1077*D1078","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Quantidade",{"$f":"C1013","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"$C$2001","v":197.6816666666667},{"$f":"C1078","v":197.6816666666667},{"$f":"D1078","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[null,"Encarregado diurno e vespertino",{"$f":"C1080*C1081","v":0},{"$f":"D1080*D1081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$2005","v":197.6816666666667},{"$f":"C1081","v":197.6816666666667},{"$f":"D1081","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[]
[null,"SERVIÇOS GERAIS (TIPOS I E II)",{"$f":"IF($C$2=0,SUM(C1096,C1110,C1131,C1158,C1180,C1206,C1215,C1235,C1239,C1268,C1291,C1295,C1324)*C9,0)","v":2268.4504773536232},{"$f":"IF($C$2=0,SUM(D1096,D1110,D1131,D1158,D1180,D1206,D1215,D1235,D1239,D1268,D1291,D1295,D1324)*D9,0)","v":2268.4504773536232},2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,2268.4504773536232,{"$f":"SUM(C1083:AF1083)","v":68053.514320608709}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Caminhão basculante de 12 m3",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Varredeira (pequeno porte)",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Trator com capinadeira",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Roçadeira lateral",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Moto",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ônibus urbano 44 lugares",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sprinter (apoio)",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Soprador",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Quantidade de Funcionários",{"$f":"SUM(C1270,C1277,C1284)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,"Locação de equipamentos",{"$f":"SUM(C1097,C1100,C1103,C1106)*12/10^3","v":1097.7072000000003},1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,1097.7072000000003,{"$f":"SUM(C1096:AF1096)","v":32931.216000000015}]
[null,"Caminhão basculante de 12 m3",{"$f":"C1098*C1099","v":21000},{"$f":"D1098*D1099","v":21000},21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário (com operação e combustível)",21000,{"$f":"C1099","v":21000},{"$f":"D1099","v":21000},21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000,21000]
[null,"Varredeira (pequeno porte)",{"$f":"C1101*C1102","v":38558.81},{"$f":"D1101*D1102","v":38558.81},38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81]
[null,"Quantidade",{"$f":"C1087","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário (com operação e combustível)",38558.81,{"$f":"C1102","v":38558.81},{"$f":"D1102","v":38558.81},38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81,38558.81]
[null,"Trator com capinadeira",{"$f":"C1104*C1105","v":31916.79},{"$f":"D1104*D1105","v":31916.79},31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79]
[null,"Quantidade",{"$f":"C1088","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário (com operação e combustível)",31916.79,{"$f":"C1105","v":31916.79},{"$f":"D1105","v":31916.79},31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79,31916.79]
[null,"Sprinter (apoio)",{"$f":"C1107*C1108","v":0},{"$f":"D1107*D1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C1107","v":0},{"$f":"D1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1107","v":0},0,0,0,0,{"$f":"AE1107","v":0}]
[null,"Valor Unitário",0,{"$f":"C1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1108","v":0}]
[]
[null,"Manutenção",{"$f":"SUM(C1111,C1115,C1119,C1123,C1127)*12/10^3","v":100.29240000000001},{"$f":"SUM(D1111,D1115,D1119,D1123,D1127)*12/10^3","v":100.29240000000001},100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,100.29240000000001,{"$f":"SUM(C1110:AF1110)","v":3008.771999999999}]
[null,"Roçadeira lateral",{"$f":"C1113*C1114","v":42.75},{"$f":"D1113*D1114","v":42.75},42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75,42.75]
[null,"Horas/equipamento",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"Quantidade",{"$f":"C1089","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário",21.375,{"$f":"C1114","v":21.375},{"$f":"D1114","v":21.375},21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375,21.375]
[null,"Moto",{"$f":"C1117*C1118","v":0},{"$f":"D1117*D1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km mensal/veículo",{"$f":"35*1*25.17","v":880.95},{"$f":"C1116","v":880.95},{"$f":"D1116","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",206.125,{"$f":"C1118","v":206.125},{"$f":"D1118","v":206.125},206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125,206.125]
[null,"Ônibus urbano 44 lugares",{"$f":"C1121*C1122","v":4962.5},{"$f":"D1121*D1122","v":4962.5},{"$f":"E1121*E1122","v":4962.5},4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5]
[null,"Km mensal/veículo",{"$f":"20*1*25.17","v":503.40000000000003},{"$f":"C1120","v":503.40000000000003},{"$f":"D1120","v":503.40000000000003},503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"Quantidade",{"$f":"C1091","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",4962.5,{"$f":"C1122","v":4962.5},{"$f":"D1122","v":4962.5},4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5,4962.5]
[null,"Sprinter (apoio)",{"$f":"C1125*C1126","v":3287.5},{"$f":"D1125*D1126","v":3287.5},3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5]
[null,"Km mensal/veículo",{"$f":"30*1*25.17","v":755.1},{"$f":"C1124","v":755.1},{"$f":"D1124","v":755.1},755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1]
[null,"Quantidade",{"$f":"C1092","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",3287.5,{"$f":"C1126","v":3287.5},{"$f":"D1126","v":3287.5},3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5,3287.5]
[null,"Soprador",{"$f":"C1129*C1130","v":64.95},{"$f":"D1129*D1130","v":64.95},64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95,64.95]
[null,"Horas/equipamento",192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192,192]
[null,"Quantidade",{"$f":"C1093","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário",32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001,32.475000000000001]
[null,"Combustiveis",{"$f":"SUM(C1132,C1137,C1142,C1147,C1152)*12/10^3","v":44.804294401622712},{"$f":"SUM(D1132,D1137,D1142,D1147,D1152)*12/10^3","v":44.804294401622712},44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,44.804294401622712,{"$f":"SUM(C1131:AF1131)","v":1344.1288320486804}]
[null,"Roçadeira lateral",{"$f":"C1133*C1134*C1135*C1136","v":678.24166666666667},{"$f":"D1133*D1134*D1135*D1136","v":678.24166666666667},678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667,678.24166666666667]
[null,"Quantidade",{"$f":"C1089","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Dias/mês",{"$f":"302/12","v":25.166666666666668},{"$f":"C1134","v":25.166666666666668},{"$f":"D1134","v":25.166666666666668},25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668]
[null,"Consumo (l/dia)",2.5,{"$f":"C1135","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C1136","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Moto",{"$f":"C1138*(C1139/C1140)*C1141","v":0},{"$f":"D1138*(D1139/D1140)*D1141","v":0},{"$f":"E1138*(E1139/E1140)*E1141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C1116","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Consumo",39.11,{"$f":"C1140","v":39.11},{"$f":"D1140","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,{"$f":"T1140","v":39.11},39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11,39.11]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C1141","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Ônibus urbano 44 lugares",{"$f":"C1143*(C1144/C1145)*C1146","v":1773.7447058823529},{"$f":"D1143*(D1144/D1145)*D1146","v":1773.7447058823529},{"$f":"E1143*(E1144/E1145)*E1146","v":1773.7447058823529},1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529,1773.7447058823529]
[null,"Quantidade",{"$f":"C1091","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C1120","v":503.40000000000003},503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"Consumo",1.7,{"$f":"C1145","v":1.7},{"$f":"D1145","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,{"$f":"T1145","v":1.7},1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7]
[null,"Valor Unitário",{"$f":"$C$1989","v":5.99},{"$f":"C1146","v":5.99},5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99,5.99]
[null,"Sprinter (apoio)",{"$f":"C1148*(C1149/C1150)*C1151","v":467.81482758620695},{"$f":"D1148*(D1149/D1150)*D1151","v":467.81482758620695},{"$f":"E1148*(E1149/E1150)*E1151","v":467.81482758620695},467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695,467.81482758620695]
[null,"Quantidade",{"$f":"C1092","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1]
[null,"Consumo",8.6999999999999993,{"$f":"C1150","v":8.6999999999999993},{"$f":"D1150","v":8.6999999999999993},8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,{"$f":"T1150","v":8.6999999999999993},8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C1151","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Soprador",{"$f":"C1153*C1154*C1155*C1156","v":813.89},{"$f":"D1153*D1154*D1155*D1156","v":813.89},813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89,813.89]
[null,"Quantidade",{"$f":"C1093","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Dias/mês",25.166666666666668,{"$f":"C1154","v":25.166666666666668},{"$f":"D1154","v":25.166666666666668},25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668,25.166666666666668]
[null,"Consumo (l/dia)",3,{"$f":"C1155","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Valor Unitário",{"$f":"$C$1990","v":5.39},{"$f":"C1156","v":5.39},5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C1159,C1163,C1167,C1171,C1175)*12/10^3","v":3.1694571600000003},{"$f":"SUM(D1159,D1163,D1167,D1171,D1175)*12/10^3","v":3.1694571600000003},3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,3.1694571600000003,{"$f":"SUM(C1158:AF1158)","v":95.083714800000081}]
[null,"Roçadeira lateral",{"$f":"C1160*C1161*C1162","v":69.400000000000006},{"$f":"D1160*D1161*D1162","v":69.400000000000006},69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006]
[null,"Quantidade",{"$f":"C1089","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Consumo (meses)",1,{"$f":"C1161","v":1},{"$f":"D1161","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"R$/mês",34.700000000000003,{"$f":"C1162","v":34.700000000000003},34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003]
[null,"Moto",{"$f":"C1164*C1165*C1166","v":0},{"$f":"D1164*D1165*D1166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km Mensal",{"$f":"C1116","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"R$/km",1.5525199999999999E-2,{"$f":"C1166","v":1.5525199999999999E-2},{"$f":"D1166","v":1.5525199999999999E-2},1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2,1.5525199999999999E-2]
[null,"Ônibus urbano 44 lugares",{"$f":"C1168*C1169*C1170","v":89.605199999999996},{"$f":"D1168*D1169*D1170","v":89.605199999999996},89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996,89.605199999999996]
[null,"Quantidade",{"$f":"C1091","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",{"$f":"C1120","v":503.40000000000003},503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"R$/km",0.17799999999999999,{"$f":"C1170","v":0.17799999999999999},{"$f":"D1170","v":0.17799999999999999},0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999]
[null,"Sprinter (apoio)",{"$f":"C1172*C1173*C1174","v":35.716230000000003},{"$f":"D1172*D1173*D1174","v":35.716230000000003},35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003,35.716230000000003]
[null,"Quantidade",{"$f":"C1092","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",755.1,{"$f":"C1173","v":755.1},{"$f":"D1173","v":755.1},755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1]
[null,"R$/km",4.7300000000000002E-2,{"$f":"C1174","v":4.7300000000000002E-2},{"$f":"D1174","v":4.7300000000000002E-2},4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2,4.7300000000000002E-2]
[null,"Soprador",{"$f":"C1176*C1177*C1178","v":69.400000000000006},{"$f":"D1176*D1177*D1178","v":69.400000000000006},69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006,69.400000000000006]
[null,"Quantidade",{"$f":"C1093","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Consumo (meses)",1,{"$f":"C1177","v":1},{"$f":"D1177","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"R$/mês",34.700000000000003,{"$f":"C1178","v":34.700000000000003},34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003,34.700000000000003]
[]
[null,"Pneus",{"$f":"SUM(C1181,C1189,C1197)*12/10^3","v":3.2816041920000005},{"$f":"SUM(D1181,D1189,D1197)*12/10^3","v":3.2816041920000005},3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,3.2816041920000005,{"$f":"SUM(C1180:AF1180)","v":98.448125760000067}]
[null,"Moto",{"$f":"C1183*C1184*C1182","v":0},{"$f":"D1183*D1184*D1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km/mês",{"$f":"C1116","v":880.95},880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Pneu (R$/km)",{"$f":"((C1185*C1186)+(C1187*C1188))/$C$2076","v":3.0666666666666665E-2},3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2,3.0666666666666665E-2]
[null,"Pneu (quantidade)",2,{"$f":"C1185","v":2},{"$f":"D1185","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário pneu",230,{"$f":"C1186","v":230},230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230,230]
[null,"Recapagem (quantidade)",{"$f":"C1185*2","v":4},{"$f":"C1187","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário recapagem",0,{"$f":"C1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Minibus 18 lugares",{"$f":"C1191*C1192*C1190","v":137.73024000000001},{"$f":"D1191*D1192*D1190","v":137.73024000000001},137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001,137.73024000000001]
[null,"Quantidade",{"$f":"C1091","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",{"$f":"C1120","v":503.40000000000003},503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003,503.40000000000003]
[null,"Pneu (R$/km)",{"$f":"((C1193*C1194)+(C1195*C1196))/C$89","v":0.27360000000000001},{"$f":"((D1193*D1194)+(D1195*D1196))/D$89","v":0.27360000000000001},0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001,0.27360000000000001]
[null,"Pneu (quantidade)",6,{"$f":"C1193","v":6},{"$f":"D1193","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Valor unitário pneu",1000,{"$f":"C1194","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,"Recapagem (quantidade)",{"$f":"C1193*2","v":12},{"$f":"C1195","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Valor unitário recapagem",640,{"$f":"C1196","v":640},640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640,640]
[null,"Sprinter (apoio)",{"$f":"C1199*C1200*C1198","v":135.73677600000002},{"$f":"D1199*D1200*D1198","v":135.73677600000002},135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002,135.73677600000002]
[null,"Quantidade",{"$f":"C1092","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km/mês",{"$f":"C1124","v":755.1},755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1,755.1]
[null,"Pneu (R$/km)",{"$f":"((C1201*C1202)+(C1203*C1204))/C$89","v":0.17976},{"$f":"((D1201*D1202)+(D1203*D1204))/D$89","v":0.17976},0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976,0.17976]
[null,"Pneu (quantidade)",4,{"$f":"C1201","v":4},{"$f":"D1201","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário pneu",1087,{"$f":"C1202","v":1087},1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087,1087]
[null,"Recapagem (quantidade)",{"$f":"C1201*2","v":8},{"$f":"C1203","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Valor unitário recapagem",580,{"$f":"C1204","v":580},{"$f":"D1204","v":580},580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580,580]
[]
[null,"Lavagem",{"$f":"C1207*12/10^3","v":13.932},{"$f":"D1207*12/10^3","v":13.932},13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,13.932,{"$f":"SUM(C1206:AF1206)","v":417.96000000000009}]
[null,"Lavagem total",{"$f":"(C1208*C1209)+(C1210*C1211)+(C1212*C1213)","v":1161},{"$f":"(D1208*D1209)+(D1210*D1211)+(D1212*D1213)","v":1161},1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161,1161]
[null,"Veículos pesados/ ônibus",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"170*4.3","v":731},{"$f":"C1209","v":731},{"$f":"D1209","v":731},731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731,731]
[null,"Motos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário (por mês)",{"$f":"30*4.3","v":129},{"$f":"C1211","v":129},{"$f":"D1211","v":129},129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,129,null,{"$f":"AH1157","v":0}]
[null,"Sprinter",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",{"$f":"100*4.3","v":430},{"$f":"C1213","v":430},{"$f":"D1213","v":430},430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430,430]
[]
[null,"Licenciamento e Seguros",{"$f":"SUM(C1216,C1222,C1228)*12/10^3","v":13.356879999999999},{"$f":"SUM(D1216,D1222,D1228)*12/10^3","v":13.356879999999999},13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,13.356879999999999,{"$f":"SUM(C1215:AF1215)","v":400.7063999999998}]
[null,"Moto",{"$f":"((C1217*C1221)*(C1219+C1220)/12)+((C1218*C1217)/12)","v":0},{"$f":"((D1217*D1221)*(D1219+D1220)/12)+((D1218*D1217)/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Licenciamento",90.94,{"$f":"C1218","v":90.94},{"$f":"D1218","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",3.5000000000000003E-2,{"$f":"C1219","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Seguro",0,{"$f":"C1220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",16490,{"$f":"C1221","v":16490},16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490,16490]
[null,"Ônibus urbano 44 lugares",{"$f":"((C1223*C1227)*(C1225+C1226)/12)+((C1224*C1223)/12)","v":338.41166666666663},{"$f":"((D1223*D1227)*(D1225+D1226)/12)+((D1224*D1223)/12)","v":338.41166666666663},338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663,338.41166666666663]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C1224","v":90.94},{"$f":"D1224","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",0.01,{"$f":"C1225","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Seguro",0,{"$f":"C1226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",397000,{"$f":"C1227","v":397000},397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000,397000]
[null,"Sprinter (apoio)",{"$f":"((C1229*C1233)*(C1231+C1232)/12)+((C1230*C1229)/12)","v":774.66166666666675},{"$f":"((D1229*D1233)*(D1231+D1232)/12)+((D1230*D1229)/12)","v":774.66166666666675},774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675,774.66166666666675]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Licenciamento",90.94,{"$f":"C1230","v":90.94},{"$f":"D1230","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",3.5000000000000003E-2,{"$f":"C1231","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Seguro",0,{"$f":"C1232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de Aquisição",263000,{"$f":"C1233","v":263000},263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000,263000]
[]
[null,"Monitoramento",{"$f":"C1236*C1237*12/10^3","v":6.6427199999999997},{"$f":"D1236*D1237*12/10^3","v":6.6427199999999997},6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,6.6427199999999997,{"$f":"SUM(C1235:AF1235)","v":199.28159999999994}]
[null,"Quantidade de Veículos",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário",276.77999999999997,{"$f":"C1237","v":276.77999999999997},{"$f":"D1237","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[]
[null,"Material de Consumo",{"$f":"SUM(C1240,C1243,C1246,C1249,C1252,C1255,C1258,C1261,C1264)*12/10^3","v":18.926200000000001},{"$f":"SUM(D1240,D1243,D1246,D1249,D1252,D1255,D1258,D1261,D1264)*12/10^3","v":18.926200000000001},{"$f":"SUM(E1240,E1243,E1246,E1249,E1252,E1255,E1258,E1261,E1264)*12/10^3","v":18.926200000000001},18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,{"$f":"SUM(W1240,W1243,W1246,W1249,W1252,W1255,W1258,W1261,W1264)*12/10^3","v":18.926200000000001},{"$f":"SUM(X1240,X1243,X1246,X1249,X1252,X1255,X1258,X1261,X1264)*12/10^3","v":18.926200000000001},18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,18.926200000000001,{"$f":"SUM(C1239:AF1239)","v":567.78599999999994}]
[null,"Pá",{"$f":"C1241*C1242","v":318.5},{"$f":"D1241*D1242","v":318.5},318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5]
[null,"Quantidade",6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,"Valor unitário",49,{"$f":"C1242","v":49},{"$f":"D1242","v":49},49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49,49]
[null,"Rastelo",{"$f":"C1244*C1245","v":200.85},{"$f":"D1244*D1245","v":200.85},200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85,200.85]
[null,"Quantidade",6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,"Valor unitário",30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9,30.9]
[null,"Enxada",{"$f":"C1247*C1248","v":279.5},{"$f":"D1247*D1248","v":279.5},279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5,279.5]
[null,"Quantidade",6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,"Valor unitário",43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43,43]
[null,"Broxa",{"$f":"C1250*C1251","v":32},{"$f":"D1250*D1251","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32]
[null,"Quantidade",4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário",8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"Balde",{"$f":"C1253*C1254","v":33},{"$f":"D1253*D1254","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,"Carrinho de mão",{"$f":"C1256*C1257","v":130.66666666666666},{"$f":"D1256*D1257","v":130.66666666666666},130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666,130.66666666666666]
[null,"Quantidade",0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663]
[null,"Valor unitário",196,{"$f":"C1257","v":196},{"$f":"D1257","v":196},196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196,196]
[null,"Vassoura/Vassourão",{"$f":"C1259*C1260","v":292.5},{"$f":"D1259*D1260","v":292.5},292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5,292.5]
[null,"Quantidade",6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,"Valor unitário",45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"Sacos plásticos",{"$f":"C1262*C1263","v":228},{"$f":"D1262*D1263","v":228},{"$f":"E1262*E1263","v":228},228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228]
[null,"Quantidade",600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[null,"Valor unitário",0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,"Cones",{"$f":"C1265*C1266","v":62.166666666666664},{"$f":"D1265*D1266","v":62.166666666666664},{"$f":"E1265*E1266","v":62.166666666666664},62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664,62.166666666666664]
[null,"Quantidade",1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667]
[null,"Valor unitário",37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997]
[]
[null,"Mão de obra - Salários",{"$f":"SUM(C1269,C1276,C1283)*12/10^3","v":436.35599999999999},436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,436.35599999999999,{"$f":"SUM(C1268:AF1268)","v":13090.679999999995}]
[null,"Motorista diurno e vespertino",{"$f":"C1270*(C1271+C1273+C1274+C1275)","v":2448},{"$f":"D1270*(D1271+D1273+D1274+D1275)","v":2448},2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448,2448]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Salário base",{"$f":"$C$2083","v":2184},{"$f":"C1271","v":2184},{"$f":"D1271","v":2184},{"$f":"E1271","v":2184},2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184,2184]
[null,"Salário mínimo",{"$f":"C2107","v":1320},{"$f":"C1272","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1272*20%","v":264},{"$f":"C1273","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servente diurno e vespertino",{"$f":"C1277*(C1278+C1280+C1281+C1282)","v":33915},{"$f":"D1277*(D1278+D1280+D1281+D1282)","v":33915},33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915,33915]
[null,"Quantidade",19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19]
[null,"Salário base",{"$f":"$C$2087","v":1521},{"$f":"C1278","v":1521},{"$f":"D1278","v":1521},{"$f":"E1278","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",{"$f":"C2107","v":1320},{"$f":"C1279","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1279*20%","v":264},{"$f":"C1280","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C1282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C1284*(C1285+C1287+C1288+C1289)","v":0},{"$f":"D1284*(D1285+D1287+D1288+D1289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"$C$2089","v":2160.66},{"$f":"C1285","v":2160.66},{"$f":"D1285","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,{"$f":"T1285","v":2160.66},2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66,2160.66]
[null,"Salário mínimo",{"$f":"C2107","v":1320},{"$f":"C1286","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (20% salário mínimo)",{"$f":"C1286*20%","v":264},{"$f":"C1287","v":264},264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264,264]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C1288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C1289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mão de obra - Encargos",{"$f":"C1292","v":313.303608},{"$f":"D1292","v":313.303608},313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,{"$f":"SUM(C1291:AF1291)","v":9399.1082400000032}]
[null,"Salários total",{"$f":"C1268*C1293","v":313.303608},313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608,313.303608]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C1293","v":0.71799999999999997},{"$f":"D1293","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C1296,C1305,C1314)*12/10^3","v":141.12147360000003},141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,141.12147360000003,{"$f":"SUM(C1295:AF1295)","v":4233.6442080000024}]
[null,"Motorista diurno e vespertino",{"$f":"C1297*(C1298+C1299+C1300+C1301+C1302+C1303+C1304)","v":554.93664000000001},{"$f":"D1297*(D1298+D1299+D1300+D1301+D1302+D1303+D1304)","v":554.93664000000001},{"$f":"E1297*(E1298+E1299+E1300+E1301+E1302+E1303+E1304)","v":554.93664000000001},554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,554.93664000000001,{"$f":"AF1297*(AF1298+AF1299+AF1300+AF1301+AF1302+AF1303+AF1304)","v":554.93664000000001}]
[null,"Quantidade",{"$f":"C1270","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"$D$2083","v":327.44664},{"$f":"C1298","v":327.44664},{"$f":"D1298","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1298","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2083","v":10.130000000000001},{"$f":"C1299","v":10.130000000000001},10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001,10.130000000000001]
[null,"Lanche",{"$f":"$F$2083","v":0},{"$f":"C1300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2083","v":217.36000000000004},{"$f":"C1301","v":217.36000000000004},217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004,217.36000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2083","v":0},{"$f":"C1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servente diurno e vespertino",{"$f":"C1306*(C1307+C1308+C1309+C1310+C1311+C1312+C1313)","v":11205.186160000001},{"$f":"D1306*(D1307+D1308+D1309+D1310+D1311+D1312+D1313)","v":11205.186160000001},{"$f":"E1306*(E1307+E1308+E1309+E1310+E1311+E1312+E1313)","v":11205.186160000001},11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,11205.186160000001,{"$f":"AF1306*(AF1307+AF1308+AF1309+AF1310+AF1311+AF1312+AF1313)","v":11205.186160000001}]
[null,"Quantidade",{"$f":"C1277","v":19},19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19]
[null,"Vale Alimentação",{"$f":"$D$2087","v":327.44664},{"$f":"C1307","v":327.44664},{"$f":"D1307","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1307","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2087","v":5.16},{"$f":"C1308","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2087","v":0},{"$f":"C1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"$G$2087","v":257.14000000000004},{"$f":"C1310","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2087","v":0},{"$f":"C1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fiscal diurno e vespertino",{"$f":"C1315*(C1316+C1317+C1318+C1319+C1320+C1321+C1322)","v":0},{"$f":"D1315*(D1316+D1317+D1318+D1319+D1320+D1321+D1322)","v":0},{"$f":"E1315*(E1316+E1317+E1318+E1319+E1320+E1321+E1322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1315*(AF1316+AF1317+AF1318+AF1319+AF1320+AF1321+AF1322)","v":0}]
[null,"Quantidade",{"$f":"C1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"$D$2089","v":327.44664},{"$f":"C1316","v":327.44664},{"$f":"D1316","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1316","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",{"$f":"$E$2089","v":5.16},{"$f":"C1317","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",{"$f":"$F$2089","v":0},{"$f":"C1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"IF($G$2185<0,0,$G$2185)","v":0},{"$f":"C1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",{"$f":"$H$2089","v":0},{"$f":"C1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2089","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Uniformes e EPI",{"$f":"SUM(C1325,C1328,C1331)*12/10^3","v":75.556640000000002},75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,75.556640000000002,{"$f":"SUM(C1324:AF1324)","v":2266.6991999999996}]
[null,"Motorista diurno e vespertino",{"$f":"C1326*C1327","v":176.32833333333335},{"$f":"D1326*D1327","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Quantidade",{"$f":"C1270","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"$C$1995","v":176.32833333333335},{"$f":"C1327","v":176.32833333333335},{"$f":"D1327","v":176.32833333333335},176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335,176.32833333333335]
[null,"Servente  diurno e vespertino",{"$f":"C1329*C1330","v":6120.0583333333334},{"$f":"D1329*D1330","v":6120.0583333333334},6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334,6120.0583333333334]
[null,"Quantidade",{"$f":"C1277","v":19},19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19]
[null,"Valor Unitário",{"$f":"$C$1999","v":322.10833333333335},{"$f":"C1330","v":322.10833333333335},{"$f":"D1330","v":322.10833333333335},322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335]
[null,"Fiscal  diurno e vespertino",{"$f":"C1332*C1333","v":0},{"$f":"D1332*D1333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"$C$2001","v":197.6816666666667},{"$f":"C1333","v":197.6816666666667},{"$f":"D1333","v":197.6816666666667},197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667,197.6816666666667]
[]
[null,"DESTINAÇÃO FINAL",{"$f":"IF($C$1=0,SUM(C1347,C1369,C1374,C1388,C1393,C1402,C1405,C1416)*C9,0)","v":1525.7628686992555},{"$f":"IF($C$1=0,SUM(D1347,D1369,D1374,D1388,D1393,D1402,D1405,D1416)*D9,0)","v":1561.5394912467575},1594.4210362852129,1627.8141199298666,1665.1280742876074,1699.5635476213085,1716.8692045158596,1734.3504260458978,1752.0142499452713,1769.8569307782373,1787.8855401124226,1806.0963666935638,1824.4965166220372,1843.082313531208,2537.7012127865769,2700.1768538969277,2865.7268935619581,3034.3917260327285,3206.2231643785117,3381.2682483692365,3415.8550621032869,3450.7976026055412,3486.0993035783154,3521.7636340108634,3557.7940985420128,3594.1942378265207,3630.9730289052,3668.1232855788403,3705.6594587859827,3743.5798369845693,{"$f":"SUM(C1335:AF1335)","v":77409.208334261581}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"SCS"]
[null,"Contentor de 1.000 litros (computado na coleta de RSC)"]
[null,"PEV"]
[null,"Contentor de 1.000 litros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Caçamba de 5 m3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ecoponto"]
[null,"Contentor de 360 litros",5,10,10,10,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Quantidade de Funcionários",{"$f":"SUM(C1396)","v":0},{"$f":"SUM(D1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manutenção",{"$f":"SUM(C1348,C1352,C1362)*12/10^3","v":3.4028999999999998},6.8057999999999996,6.8057999999999996,6.8057999999999996,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,10.208699999999999,{"$f":"SUM(C1347:AF1347)","v":289.24649999999997},{"$f":"SUM(C1347:AF1347)","v":289.24649999999997}]
[null,"SCS",{"$f":"SUM(C1349)","v":0},{"$f":"SUM(D1349)","v":0},{"$f":"SUM(E1349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1349)","v":0}]
[null,"Contentor de 1.000 litros",{"$f":"C1350*C1351","v":0},{"$f":"D1350*D1351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade (computada na coleta de RSC)",0,0,0,{"$f":"E1350","v":0},{"$f":"F1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1350","v":0},{"$f":"V1350","v":0},0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",0,{"$f":"C1351","v":0},{"$f":"D1351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PEVs",{"$f":"SUM(C1353,C1356, C1359)","v":0},{"$f":"SUM(D1353,D1356, D1359)","v":0},{"$f":"SUM(E1353,E1356,E1359)","v":0},{"$f":"SUM(F1353,F1356, F1359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Manutenção do PEV",{"$f":"C1354*C1355","v":0},{"$f":"D1354*D1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",0,{"$f":"C1355","v":0},{"$f":"D1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contentor de 1.000 litros",{"$f":"C1357*C1358","v":0},{"$f":"D1357*D1358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375,24.375]
[null,"Caçamba de 5m3",{"$f":"C1360*C1361","v":0},{"$f":"D1360*D1361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25,131.25]
[null,"Ecopontos",{"$f":"SUM(C1363,C1366)","v":283.57499999999999},567.15,567.15,567.15,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991,850.72499999999991]
[null,"Manutenção do Ecoponto",{"$f":"C1364*C1365","v":243.51249999999999},{"$f":"D1364*D1365","v":487.02499999999998},487.02499999999998,487.02499999999998,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991,730.53749999999991]
[null,"Quantidade",1,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Valor Unitário",243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999,243.51249999999999]
[null,"Contentor 360 litros",{"$f":"C1367*C1368","v":40.0625},{"$f":"D1367*D1368","v":80.125},80.125,80.125,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999,120.18749999999999]
[null,"Quantidade",5,10,10,10,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Valor Unitário",8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993,8.0124999999999993]
[null,"Energia e Água",{"$f":"(C1370)*12/10^3","v":0},{"$f":"(D1370)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1369:AF1369)","v":0},{"$f":"SUM(C1369:AF1369)","v":0}]
[null,"PEVs",{"$f":"C1371","v":0},{"$f":"D1371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB1371","v":0},{"$f":"AC1371","v":0},0,0,0]
[null,"Energia e Água",{"$f":"C1372*C1373","v":0},{"$f":"D1372*D1373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"R$/mês",300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,"Destinação Final Privada - Custos",{"$f":"(C1375+C1384)*12/10^3","v":1516.8732230992555},{"$f":"(D1375+D1384)*12/10^3","v":1549.2469456467575},1582.1284906852129,1615.5215743298666,1649.4326286876076,1683.8681020213087,1701.1737589158597,1718.654980445898,1736.3188043452715,1754.1614851782374,1772.1900945124228,1790.400921093564,1808.8010710220374,1827.3868679312081,2522.0057671865766,2684.4814082969274,2850.0314479619578,3018.6962804327281,3190.5277187785114,3365.5728027692362,3400.1596165032865,3435.1021570055409,3470.403857978315,3506.0681884108631,3542.0986529420124,3578.4987922265204,3615.2775833051996,3652.42783997884,3689.9640131859824,3727.884391384569,{"$f":"SUM(C1374:AF1374)","v":76955.359466261565},{"$f":"SUM(C1374:AF1374)","v":76955.359466261565}]
[null,"Destinação de RSC - tarifa",{"$f":"C1376","v":119483.07692493795},{"$f":"D1376","v":120710.9621372298},121951.46589043441,123204.7178608222,124470.84905730061,125749.99183510906,127042.27990965497,128347.8483704915,129666.8336954393,130999.37376485312,132345.60787603524,133705.67675779702,135079.7225851698,136467.88899426733,194190.34726554807,207565.73402474396,221195.52066349646,235083.52336939401,249233.60989820931,263649.7002307697,266359.13470860722,269096.41308379511,271861.8214981929,274655.6490342386,277478.1877451677,280329.73268554336,283210.58194209996,286121.03666490334,289061.40109883191,292031.98261538078]
[null,"Tratamento + Aterro Sanitário",{"$f":"(C1379*C1380)+(C1382*C1383)","v":119483.07692493795},120710.9621372298,121951.46589043441,123204.7178608222,124470.84905730061,125749.99183510906,127042.27990965497,128347.8483704915,129666.8336954393,130999.37376485312,132345.60787603524,133705.67675779702,135079.7225851698,136467.88899426733,194190.34726554807,207565.73402474396,221195.52066349646,235083.52336939401,249233.60989820931,263649.7002307697,266359.13470860722,269096.41308379511,271861.8214981929,274655.6490342386,277478.1877451677,280329.73268554336,283210.58194209996,286121.03666490334,289061.40109883191,292031.98261538078]
[null,"Quantidade Mensal - t/mês",663.79487180521085,670.61645631794329,677.50814383574675,684.4706547823456,691.50471698500337,698.61106575060592,705.79044394252765,713.04360205828607,720.37129830799608,727.77429869362845,735.25337708908467,742.80931532109457,750.44290325094335,758.15493885704063,765.94622831833738,773.81758609859958,781.76983503154872,789.80380640687667,797.92034005714447,806.12028444557473,814.40449675474599,822.77384297619733,831.22919800095679,839.77144571099677,848.40147907163112,857.12020022486195,865.92852058368476,874.82736092736297,883.81765149768216,892.90033209619276]
[null,"% resíduos aterrados",1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.65,0.58000000000000007,0.51,0.43999999999999995,0.37,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Custo da Destinação (transporte, recebimento, disposição ATERRO) - R$/t",180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,"Quantidade Mensal aterrada - t/mês",{"$f":"C1377*C1378","v":663.79487180521085},670.61645631794329,677.50814383574675,684.4706547823456,691.50471698500337,698.61106575060592,705.79044394252765,713.04360205828607,720.37129830799608,727.77429869362845,735.25337708908467,742.80931532109457,750.44290325094335,758.15493885704063,497.8650484069193,448.81419993718782,398.70261586608984,347.51367481902571,295.23052582114343,241.8360853336724,244.32134902642377,246.8321528928592,249.36875940028702,251.93143371329901,254.52044372148933,257.13606006745857,259.77855617510539,262.44820827820888,265.14529544930463,267.87009962885782]
[null,"% resíduos tratados",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.6,0.7,0.8,0.9,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo da Destinação (transporte, recebimento, TRATAMENTO) - R$/t",273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06,273.06]
[null,"Quantidade Mensal tratamento- t/mês",{"$f":"C1377-(C1377*C1378)","v":0},{"$f":"D1377-(D1377*D1378)","v":0},0,0,0,{"$f":"H1377*H1381","v":0},{"$f":"I1377*I1381","v":0},{"$f":"J1377*J1381","v":0},{"$f":"K1377*K1381","v":0},0,0,0,0,0,382.97311415916869,464.29055165915975,547.23888452208405,631.84304512550136,718.12830605143006,806.12028444557473,814.40449675474599,822.77384297619733,831.22919800095679,839.77144571099677,848.40147907163112,857.12020022486195,865.92852058368476,874.82736092736297,883.81765149768216,892.90033209619276]
[null,"Destinação de  Volumosos",{"$f":"SUM(C1385)","v":6923.0249999999996},{"$f":"SUM(D1385)","v":8392.9499999999989},9892.5750000000007,11422.08,12981.869999999999,14572.349999999997,14722.199999999999,14873.399999999996,15026.399999999998,15180.749999999996,15336.899999999998,15494.399999999998,15653.699999999995,15814.349999999999,15976.799999999996,16141.049999999997,16307.1,16474.499999999996,16643.699999999997,16814.699999999997,16987.499999999996,17162.099999999999,17338.499999999996,17516.699999999997,17696.699999999997,17878.499999999996,18062.55,18247.949999999997,18435.599999999999,18625.05]
[null,"Destinação em empresa privada",{"$f":"C1386*C1387","v":6923.0249999999996},{"$f":"D1386*D1387","v":8392.9499999999989},{"$f":"E1386*E1387","v":9892.5750000000007},11422.08,12981.869999999999,14572.349999999997,14722.199999999999,14873.399999999996,15026.399999999998,15180.749999999996,15336.899999999998,15494.399999999998,15653.699999999995,15814.349999999999,15976.799999999996,16141.049999999997,16307.1,16474.499999999996,16643.699999999997,16814.699999999997,16987.499999999996,17162.099999999999,17338.499999999996,17516.699999999997,17696.699999999997,17878.499999999996,18062.55,18247.949999999997,18435.599999999999,18625.05]
[null,"Custo da Destinação Final - R$/t",180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180]
[null,"Quantidade Mensal - m3/mês",38.46125,46.627499999999991,54.958750000000002,63.456000000000003,72.121499999999997,80.957499999999982,81.789999999999992,82.629999999999981,83.47999999999999,84.337499999999977,85.204999999999984,86.079999999999984,86.964999999999975,87.857499999999987,88.759999999999977,89.672499999999985,90.594999999999999,91.524999999999977,92.464999999999975,93.414999999999992,94.374999999999986,95.344999999999999,96.324999999999989,97.314999999999984,98.314999999999984,99.324999999999989,100.3475,101.37749999999998,102.41999999999999,103.4725]
[null,"Material de Consumo",{"$f":"(C1389)*12/10^3","v":5.4867455999999999},{"$f":"(D1389)*12/10^3","v":5.4867455999999999},5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,5.4867455999999999,{"$f":"SUM(C1388:AF1388)","v":164.6023680000001},{"$f":"SUM(C1388:AF1388)","v":164.6023680000001}]
[null,"Ecopontos",{"$f":"C1390","v":457.22880000000004},{"$f":"D1390","v":457.22880000000004},{"$f":"E1390","v":457.22880000000004},457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004]
[null,"Sacos de lixo (240 litros)",{"$f":"C1391*C1392","v":457.22880000000004},{"$f":"D1391*D1392","v":457.22880000000004},{"$f":"E1391*E1392","v":457.22880000000004},457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004,457.22880000000004]
[null,"Quantidade",311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002,311.04000000000002]
[null,"Valor unitário",1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47,1.47]
[null,"Mão de obra - Salários",{"$f":"(C1394)*12/10^3","v":0},{"$f":"(D1394)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1393:AF1393)","v":0},{"$f":"SUM(C1393:AF1393)","v":0}]
[null,"PEV (M.O. para permanecer no interior do PEV)",{"$f":"C1395","v":0},{"$f":"D1395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1395","v":0},{"$f":"AA1395","v":0},0,0,0,0,0,{"$f":"SUM(C1394:AF1394)","v":0},{"$f":"SUM(C1394:AF1394)","v":0}]
[null,"Coletores diurno e vespertino",{"$f":"C1396*(C1397+C1399+C1400+C1401)","v":0},{"$f":"D1396*(D1397+D1399+D1400+D1401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salário base",{"$f":"C2085","v":1521},{"$f":"C1397","v":1521},{"$f":"D1397","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Salário mínimo",1320,{"$f":"C1398","v":1320},{"$f":"D1398","v":1320},1320,{"$f":"F1398","v":1320},1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320,1320]
[null,"Adicional de insalubridade (40% salário mínimo)",{"$f":"C1398*40%","v":528},{"$f":"C1399","v":528},528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528,528]
[null,"Adicional de periculosidade (30% salário base)",0,{"$f":"C1400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicional noturno (20% salário base)",0,{"$f":"C1401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mão de obra - Encargos",{"$f":"C1403","v":0},{"$f":"D1403","v":0},{"$f":"E1403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1402:AF1402)","v":0},{"$f":"SUM(C1402:AF1402)","v":0}]
[null,"Salários total",{"$f":"C1393*C1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"% de encargos sociais",0.71799999999999997,{"$f":"C1404","v":0.71799999999999997},{"$f":"D1404","v":0.71799999999999997},{"$f":"E1404","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[null,"Mão de obra - Benefícios",{"$f":"(C1406)*12/10^3","v":0},{"$f":"(D1406)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1405:AF1405)","v":0},{"$f":"SUM(C1405:AF1405)","v":0}]
[null,"PEVs",{"$f":"C1407","v":0},{"$f":"D1407","v":0},{"$f":"E1407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Coletores diurno e vespertino",{"$f":"C1408*(C1409+C1410+C1411+C1412+C1413+C1414+C1415)","v":0},{"$f":"D1408*(D1409+D1410+D1411+D1412+D1413+D1414+D1415)","v":0},{"$f":"E1408*(E1409+E1410+E1411+E1412+E1413+E1414+E1415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1408*(AF1409+AF1410+AF1411+AF1412+AF1413+AF1414+AF1415)","v":0}]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"D2085","v":327.44664},{"$f":"C1409","v":327.44664},{"$f":"D1409","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"T1409","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",5.16,{"$f":"C1410","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2085","v":257.14000000000004},{"$f":"C1412","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",{"$f":"$H$2083","v":0},{"$f":"C1413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",{"$f":"$I$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",{"$f":"$J$2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uniformes e EPI",{"$f":"(C1417)*12/10^3","v":0},{"$f":"(D1417)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1416:AF1416)","v":0},{"$f":"SUM(C1416:AF1416)","v":0}]
[null,"PEVs",{"$f":"C1418","v":0},{"$f":"D1418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1418","v":0}]
[null,"Coletores diurno e vespertino",{"$f":"C1419*C1420","v":0},{"$f":"D1419*D1420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1419*AF1420","v":0}]
[null,"Quantidade",{"$f":"C1396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",322.10833333333335,{"$f":"C1420","v":322.10833333333335},{"$f":"D1420","v":322.10833333333335},322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335,322.10833333333335]
[]
[]
[null,"EDUCAÇAO AMBIENTAL",{"$f":"IF($C$2=0,SUM(C1428,C1432,C1437,C1443,C1447,C1456,C1460,C1467,C1470,C1486,C1496,C1499,C1527)*C9,0)","v":209.60958323294119},{"$f":"IF($C$2=0,SUM(D1428,D1432,D1437,D1443,D1447,D1456,D1460,D1467,D1470,D1486,D1496,D1499,D1527)*D9,0)","v":209.60958323294119},209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,209.60958323294119,{"$f":"SUM(C1423:AF1423)","v":6288.2874969882332}]
[]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Veículo utilitário pequeno",1,{"$f":"C1426","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Quantidade de Funcionários",{"$f":"SUM(C1488,C1491,C1494)","v":3},{"$f":"SUM(D1488,D1491,D1494)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Locação de equipamentos",{"$f":"SUM(C1429)*12/10^3","v":19.162680000000002},{"$f":"SUM(D1429)*12/10^3","v":19.162680000000002},{"$f":"SUM(E1429)*12/10^3","v":19.162680000000002},19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,19.162680000000002,{"$f":"SUM(C1428:AF1428)","v":574.88040000000035}]
[null,"Veículo utilitário pequeno",{"$f":"C1430*C1431","v":1596.89},{"$f":"D1430*D1431","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[null,"Quantidade",{"$f":"C1426","v":1},{"$f":"D1426","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AC1426","v":1},1,1,1]
[null,"Valor Unitário",1596.89,{"$f":"C1431","v":1596.89},{"$f":"D1431","v":1596.89},1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89,1596.89]
[null,"Manutenção",{"$f":"SUM(C1433)*12/10^3","v":0},{"$f":"SUM(D1433)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1432:AF1432)","v":0},{"$f":"SUM(#REF!,AH1437,AH1450)*12/10^3","v":{"$error":"#REF!"}}]
[null,"Veículo utilitário pequeno",{"$f":"C1434*C1435*C1436","v":0},{"$f":"D1434*D1435*D1436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Km mensal/veículo",2500,{"$f":"C1434","v":2500},{"$f":"D1434","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,{"$f":"T1434","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
[null,"Quantidade",0,{"$f":"C1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC1435","v":0},0,0]
[null,"Valor Unitário",0,{"$f":"C1436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Combustiveis",{"$f":"SUM(C1438)*12/10^3","v":4.7882223529411769},{"$f":"SUM(D1438)*12/10^3","v":4.7882223529411769},4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,4.7882223529411769,{"$f":"SUM(C1437:AF1437)","v":143.64667058823531}]
[null,"Veículo utilitário pequeno",{"$f":"C1439*(C1440/C1441)*C1442","v":399.01852941176469},{"$f":"D1439*(D1440/D1441)*D1442","v":399.01852941176469},{"$f":"E1439*(E1440/E1441)*E1442","v":399.01852941176469},399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,null,{"$f":"AH1439*AH1440","v":0}]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Km Mensal",880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95,880.95]
[null,"Consumo",11.9,{"$f":"C1441","v":11.9},{"$f":"D1441","v":11.9},{"$f":"E1441","v":11.9},11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,{"$f":"U1441","v":11.9},11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,11.9,null,{"$f":"AH1442*AH1443","v":0}]
[null,"Valor Unitário",5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39,5.39]
[null,"Óleos, Lubrificantes e Graxas",{"$f":"SUM(C1444)*12/10^3","v":0},{"$f":"SUM(D1444)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1443:AF1443)","v":0}]
[null,"Veículo utilitário pequeno",{"$f":"C1445*C1446","v":0},{"$f":"D1445*D1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1445*AH1446","v":0}]
[null,"Consumo de Combustível",{"$f":"C1438","v":399.01852941176469},{"$f":"D1438","v":399.01852941176469},399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469,399.01852941176469]
[null,"% sobre o consumo ",0,{"$f":"C1446","v":0},{"$f":"D1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pneus",{"$f":"SUM(C1448)*12/10^3","v":0},{"$f":"SUM(D1448)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1447:AF1447)","v":0},{"$f":"AH1448*AH1449","v":0}]
[null,"Veículo utilitário pequeno",{"$f":"C1450*C1451*C1449","v":0},{"$f":"D1450*D1451*D1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1435","v":0},{"$f":"D1435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1435","v":0},0,0]
[null,"Km/mês",{"$f":"C1434","v":2500},{"$f":"D1434","v":2500},2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500,2500]
[null,"Pneu (R$/km)",{"$f":"((C1452*C1453)+(C1454*C1455))/C$89","v":0},{"$f":"((D1452*D1453)+(D1454*D1455))/D$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1452*AH1453","v":0}]
[null,"Pneu (quantidade)",4,{"$f":"C1452","v":4},{"$f":"D1452","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor unitário pneu",0,{"$f":"C1453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Recapagem (quantidade)",{"$f":"C1452*2","v":8},{"$f":"C1454","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,null,{"$f":"AH1455*AH1456","v":0}]
[null,"Valor unitário recapagem",{"$f":"C1453*20%","v":0},{"$f":"C1455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lavagem",{"$f":"C1457*12/10^3","v":3.0960000000000001},{"$f":"D1457*12/10^3","v":3.0960000000000001},3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,3.0960000000000001,{"$f":"SUM(C1456:AF1456)","v":92.880000000000067}]
[null,"Lavagem total",{"$f":"C1459*C1458","v":258},{"$f":"D1459*D1458","v":258},258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,null,{"$f":"AH1458*AH1459","v":0}]
[null,"Quantidade de equipamentos",{"$f":"C1430+C1462","v":1},{"$f":"D1426","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário (por mês)",258,{"$f":"C1459","v":258},{"$f":"D1459","v":258},258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258,258]
[null,"Licenciamento e Seguros",{"$f":"SUM(C1461)*12/10^3","v":0},{"$f":"SUM(D1461)*12/10^3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1460:AF1460)","v":0},{"$f":"(#REF!+#REF!+AH1461+AH1465)*12/10^3","v":{"$error":"#REF!"}}]
[null,"Veículo utilitário pequeno",{"$f":"((C1462*C1466)*(C1464+C1465)/12)+((C1463*C1462)/12)","v":0},{"$f":"((D1462*D1466)*(D1464+D1465)/12)+((D1463*D1462)/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C1462","v":0},{"$f":"D1462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1462","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Licenciamento",90.94,{"$f":"C1463","v":90.94},90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94,90.94]
[null,"IPVA",3.5000000000000003E-2,{"$f":"C1464","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Seguro",0,{"$f":"C1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1466","v":0}]
[null,"Custo de Aquisição",0,{"$f":"C1466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monitoramento",{"$f":"C1468*C1469*12/10^3","v":3.3213599999999999},{"$f":"D1468*D1469*12/10^3","v":3.3213599999999999},3.3213599999999999,3.3213599999999999,3.3213599999999999,{"$f":"H1468*H1469*12/10^3","v":3.3213599999999999},3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,3.3213599999999999,{"$f":"SUM(C1467:AF1467)","v":99.64079999999997}]
[null,"Quantidade de Veículos",{"$f":"C1426","v":1},{"$f":"D1426","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",276.77999999999997,{"$f":"C1469","v":276.77999999999997},{"$f":"D1469","v":276.77999999999997},276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997,276.77999999999997]
[null,"Material de Consumo",{"$f":"(C1471+C1477+C1474+C1480+C1483)*12/10^3","v":8.7609000000000012},{"$f":"(D1471+D1477+D1474+D1480+D1483)*12/10^3","v":8.7609000000000012},8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,8.7609000000000012,{"$f":"SUM(C1470:AF1470)","v":262.82699999999994}]
[null,"Papelaria, etc.",{"$f":"C1472*C1473","v":142.10000000000002},{"$f":"D1472*D1473","v":142.10000000000002},142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002,142.10000000000002]
[null,"Quantidade",175,{"$f":"C1472","v":175},{"$f":"D1472","v":175},175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,{"$f":"Z1472","v":175},175,175,175,175,175]
[null,"Valor unitário (médio)",0.81200000000000006,{"$f":"C1473","v":0.81200000000000006},0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006,0.81200000000000006]
[null,"Adesivos/brindes",{"$f":"C1475*C1476","v":37.975000000000001},{"$f":"D1475*D1476","v":37.975000000000001},37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001,37.975000000000001]
[null,"Quantidade",175,{"$f":"C1475","v":175},{"$f":"D1475","v":175},175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,{"$f":"Z1475","v":175},175,175,175,175,175]
[null,"Valor unitário (médio)",0.217,{"$f":"C1476","v":0.217},0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217,0.217]
[null,"Espetáculo teatral",{"$f":"C1478*C1479","v":0},{"$f":"D1478*D1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",{"$f":"4000/2","v":2000},{"$f":"C1479","v":2000},{"$f":"D1479","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Gráfica - criação de materiais gráficos para divulgação e campanhas de marketing",{"$f":"C1481*C1482","v":550},{"$f":"D1481*D1482","v":550},550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550]
[null,"Quantidade",1,{"$f":"C1481","v":1},{"$f":"D1481","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"T1481","v":1},1,1,1,1,1,{"$f":"Z1481","v":1},{"$f":"AA1481","v":1},1,1,1,1,null,635.91051721644772]
[null,"Valor unitário",550,{"$f":"C1482","v":550},550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550,550]
[null,"Outros - gerenciamento e contratação de influenciadores",{"$f":"C1484*C1485","v":0},{"$f":"D1484*D1485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C1484","v":0},{"$f":"D1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1484","v":0},0,0,0,0,0,{"$f":"Z1484","v":0},{"$f":"AA1484","v":0},0,0,0,0]
[null,"Valor unitário",0,{"$f":"C1485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,635.91051721644772]
[null,"Mão de obra - Salários",{"$f":"(C1487+C1493+C1490)*12/10^3","v":84.648360000000011},{"$f":"(D1487+D1493+D1490)*12/10^3","v":84.648360000000011},84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,84.648360000000011,{"$f":"SUM(C1486:AF1486)","v":2539.4508000000001}]
[null,"Analista ambiental",{"$f":"C1488*C1489","v":5376.77},{"$f":"D1488*D1489","v":5376.77},5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",{"$f":"C2118","v":5376.77},{"$f":"C1489","v":5376.77},{"$f":"D1489","v":5376.77},5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,{"$f":"AE1489","v":5376.77}]
[null,"Analista de marketing",{"$f":"C1491*C1492","v":0},{"$f":"D1491*D1492","v":0},{"$f":"E1491*E1492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(AH1491+AH1499)*12/10^3","v":0}]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",{"$f":"C1489","v":5376.77},{"$f":"C1492","v":5376.77},{"$f":"D1492","v":5376.77},{"$f":"E1492","v":5376.77},5376.77,{"$f":"G1492","v":5376.77},5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,{"$f":"U1492","v":5376.77},5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77,5376.77]
[null,"Estagiário (área de meio ambiente)",{"$f":"C1494*C1495","v":1677.26},{"$f":"D1494*D1495","v":1677.26},{"$f":"E1494*E1495","v":1677.26},1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26,1677.26]
[null,"Quantidade",2,{"$f":"C1494","v":2},{"$f":"D1494","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor unitário",{"$f":"C2117","v":838.63},{"$f":"C1495","v":838.63},838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,{"$f":"AE1495","v":838.63}]
[null,"Mão de obra - Encargos",{"$f":"C1497","v":60.777522480000009},{"$f":"D1497","v":60.777522480000009},60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,{"$f":"SUM(C1496:AF1496)","v":1823.3256744000003}]
[null,"Salários total",{"$f":"C1486*C1498","v":60.777522480000009},60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009,60.777522480000009]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C1498","v":0.71799999999999997},{"$f":"D1498","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C1500,C1509,C1518)*12/10^3","v":19.437458400000004},{"$f":"SUM(D1500,D1509,D1518)*12/10^3","v":19.437458400000004},19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,19.437458400000004,{"$f":"SUM(C1499:AF1499)","v":583.1237520000002}]
[null,"Analista ambiental",{"$f":"C1501*(C1502+C1503+C1504+C1505+C1506+C1507+C1508)","v":358.40380000000005},{"$f":"D1501*(D1502+D1503+D1504+D1505+D1506+D1507+D1508)","v":358.40380000000005},{"$f":"E1501*(E1502+E1503+E1504+E1505+E1506+E1507+E1508)","v":358.40380000000005},358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,358.40380000000005,{"$f":"AF1501*(AF1502+AF1503+AF1504+AF1505+AF1506+AF1507+AF1508)","v":358.40380000000005}]
[null,"Quantidade",{"$f":"C1488","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"E2118","v":327.45},{"$f":"C1502","v":327.45},{"$f":"D1502","v":327.45},327.45,{"$f":"F1502","v":327.45},{"$f":"G1502","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1502","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45]
[null,"Seguro de Vida",5.16,{"$f":"C1503","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2118","v":25.793800000000033},{"$f":"C1505","v":25.793800000000033},25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033,25.793800000000033]
[null,"Auxílio Saúde",0,{"$f":"C1506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Analista de marketing",{"$f":"C1510*(C1511+C1512+C1513+C1514+C1515+C1516+C1517)","v":0},{"$f":"D1510*(D1511+D1512+D1513+D1514+D1515+D1516+D1517)","v":0},{"$f":"E1510*(E1511+E1512+E1513+E1514+E1515+E1516+E1517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1510*(AF1511+AF1512+AF1513+AF1514+AF1515+AF1516+AF1517)","v":0}]
[null,"Quantidade",{"$f":"C1491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C1511","v":0},{"$f":"D1511","v":0},0,{"$f":"F1511","v":0},{"$f":"G1511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1511","v":0},0,0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C1512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Estagiário (área de meio ambiente)",{"$f":"C1519*(C1520+C1521+C1522+C1523+C1524+C1525+C1526)","v":1261.3844000000001},{"$f":"D1519*(D1520+D1521+D1522+D1523+D1524+D1525+D1526)","v":1261.3844000000001},{"$f":"E1519*(E1520+E1521+E1522+E1523+E1524+E1525+E1526)","v":1261.3844000000001},1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,1261.3844000000001,{"$f":"AF1519*(AF1520+AF1521+AF1522+AF1523+AF1524+AF1525+AF1526)","v":1261.3844000000001}]
[null,"Quantidade",{"$f":"C1494","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Vale Alimentação",{"$f":"E2117","v":327.45},{"$f":"C1520","v":327.45},{"$f":"D1520","v":327.45},327.45,{"$f":"F1520","v":327.45},{"$f":"G1520","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1520","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45]
[null,"Seguro de Vida",5.16,{"$f":"C1521","v":5.16},{"$f":"D1521","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,null,{"$f":"AH1517","v":0}]
[null,"Lanche",0,{"$f":"C1522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2117","v":298.08220000000006},{"$f":"C1523","v":298.08220000000006},298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006]
[null,"Auxílio Saúde",0,{"$f":"C1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uniformes e EPI",{"$f":"C1528*12/10^3","v":5.6170799999999996},{"$f":"D1528*12/10^3","v":5.6170799999999996},5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,5.6170799999999996,{"$f":"SUM(C1527:AF1527)","v":168.51239999999993}]
[null,"Equipe (total) educação ambiental",{"$f":"C1529*C1530","v":468.09000000000003},{"$f":"D1529*D1530","v":468.09000000000003},468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003,468.09000000000003]
[null,"Quantidade",{"$f":"SUM(C1501,C1510,C1519)","v":3},{"$f":"SUM(D1501,D1510,D1519)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Valor Unitário",{"$f":"C2013","v":156.03},{"$f":"C1530","v":156.03},156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03,156.03]
[]
[null,"RELAÇÃO COM O USUÁRIO",{"$f":"IF($C$2=0,SUM(C1536,C1612,C1657,C1661,C1686,C1689,C1762)*C9,0)","v":0},{"$f":"IF($C$2=0,SUM(D1536,D1612,D1657,D1661,D1686,D1689,D1762)*D9,0)","v":838.93050677743361},{"$f":"IF($C$2=0,SUM(E1536,E1612,E1657,E1661,E1686,E1689,E1762)*E9,0)","v":840.80668404715573},843.19406896283465,845.59705770149196,848.03125408610572,850.49665811667603,852.97766597022473,855.48988146972977,858.01770079221342,860.57672776065363,863.16696237505028,865.7728008124252,868.4098468957568,871.07810062504495,873.77756200028978,876.50823102149104,879.2545038656707,882.03198435580691,884.84067249189968,887.68056827394901,890.53606787897672,893.43837895293939,896.35629384988022,899.32102021575599,902.30135040460993,905.31288823942054,908.3712375431661,911.44519066988994,914.55035144257033,{"$f":"SUM(C1532:AF1532)","v":25368.272217599111}]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Veículo utilitário pequeno",0,0,{"$f":"D1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de Funcionários",{"$f":"C1663+C1666+C1669+C1672+C1675+C1678+C1681+C1684","v":0},{"$f":"D1663+D1666+D1669+D1672+D1675+D1678+D1681+D1684","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Despesas de Escritório",{"$f":"SUM(C1537,C1540,C1543,C1546,C1549,C1552,C1555,C1558,C1561,C1564,C1567,C1570,C1573,C1576,C1579,C1582,C1585,C1588,C1591,C1594,C1597,C1600,C1603,C1606,C1609)*12/10^3","v":0},{"$f":"SUM(D1537,D1540,D1543,D1546,D1549,D1552,D1555,D1558,D1561,D1564,D1567,D1570,D1573,D1576,D1579,D1582,D1585,D1588,D1591,D1594,D1597,D1600,D1603,D1606,D1609)*12/10^3","v":513.2490600000001},512.82644000000005,512.88458000000003,512.94310000000007,513.00238000000013,513.06242000000009,513.12284000000011,513.18402000000003,513.24558000000002,513.30790000000013,513.37098000000015,513.43444000000011,513.49866000000009,513.56364000000008,513.62938000000008,513.6958800000001,513.76276000000007,513.83040000000005,513.89880000000005,513.96796000000006,514.03750000000014,514.10818000000006,514.17924000000005,514.25144000000012,514.32402000000013,514.39736000000005,514.47184000000004,514.5467000000001,514.62232000000017,{"$f":"SUM(C1536:AF1536)","v":14896.419820000003}]
[null,"Aluguel  Prédio de Atendimento Presencial",{"$f":"C1538*C1539","v":0},{"$f":"D1538*D1539","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800]
[null,"Quantidade",0,1,{"$f":"D1538","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",1800,{"$f":"C1539","v":1800},{"$f":"D1539","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800]
[null,"Água e esgoto",{"$f":"C1541*C1542","v":0},{"$f":"D1541*D1542","v":147.54},147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54]
[null,"Quantidade",0,1,{"$f":"D1541","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",147.54,{"$f":"C1542","v":147.54},{"$f":"D1542","v":147.54},147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54,147.54]
[null,"Material de limpeza",{"$f":"C1544*C1545","v":0},{"$f":"D1544*D1545","v":226.17},226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17]
[null,"Quantidade",0,1,{"$f":"D1544","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",226.17,{"$f":"C1545","v":226.17},{"$f":"D1545","v":226.17},226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17]
[null,"Consumo de energia",{"$f":"C1547*C1548","v":0},{"$f":"D1547*D1548","v":508.45},508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45]
[null,"Quantidade",0,1,{"$f":"D1547","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",508.45,{"$f":"C1548","v":508.45},{"$f":"D1548","v":508.45},508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45,508.45]
[null,"Telefonia (fixo + celulares - contas)",{"$f":"C1550*C1551","v":0},{"$f":"D1551+(40*D1550)","v":340},{"$f":"E1550*E1551","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,"Quantidade",0,1,{"$f":"D1550","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",300,{"$f":"C1551","v":300},{"$f":"D1551","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,"Provedor de internet",{"$f":"C1553*C1554","v":0},{"$f":"D1553*D1554","v":99},99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99]
[null,"Quantidade",0,1,{"$f":"D1553","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",99,{"$f":"C1554","v":99},{"$f":"D1554","v":99},99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99]
[null,"Aluguel - central telefônica c/ software para gestão de atendimento telefônico",{"$f":"C1556*C1557","v":0},{"$f":"D1556*D1557","v":945},{"$f":"E1556*E1557","v":945},945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945]
[null,"Quantidade",0,1,{"$f":"D1556","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",945,{"$f":"C1557","v":945},{"$f":"D1557","v":945},945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,945,null,{"$f":"(AH1558+AH1564+AH1561)*12/10^3","v":0}]
[null,"Material de expediente",{"$f":"C1559*C1560","v":0},{"$f":"D1559*D1560","v":226.17},226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17]
[null,"Quantidade",0,1,{"$f":"D1559","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",226.17,{"$f":"C1560","v":226.17},{"$f":"D1560","v":226.17},226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17,226.17]
[null,"Aluguel de impressoras multifuncionais",{"$f":"C1562*C1563","v":0},{"$f":"D1562*D1563","v":483.14},483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14]
[null,"Quantidade",0,1,{"$f":"D1562","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",483.14,{"$f":"C1563","v":483.14},{"$f":"D1563","v":483.14},483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,{"$f":"T1563","v":483.14},483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14,483.14]
[null,"Sistema para recebimentos por cartões de crédito/débito (habilitação/CNPJ)",{"$f":"C1565*C1566","v":0},{"$f":"D1565*D1566","v":170},170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,170]
[null,"Quantidade",0,1,{"$f":"D1565","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",170,{"$f":"C1566","v":170},{"$f":"D1566","v":170},170,170,170,170,170,170,170,170,170,170,170,170,170,170,170,{"$f":"T1566","v":170},170,170,170,170,170,170,170,170,170,170,170]
[null,"Sistema para recebimentos por cartões de crédito/débito (pontos adicionais de atendimento)",{"$f":"C1568*C1569","v":0},{"$f":"D1568*D1569","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,"Quantidade",0,1,{"$f":"D1568","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",120,{"$f":"C1569","v":120},{"$f":"D1569","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"T1569","v":120},120,120,120,120,120,120,120,120,120,120,120]
[null,"Sistema de gestão de fila de atendimento presencial",{"$f":"C1571*C1572","v":0},{"$f":"D1571*D1572","v":1583.88},1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88]
[null,"Quantidade",0,1,{"$f":"D1571","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",1583.88,{"$f":"C1572","v":1583.88},{"$f":"D1572","v":1583.88},1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,{"$f":"T1572","v":1583.88},1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88,1583.88]
[null,"Sistema de gestão de concessão",{"$f":"C1574*C1575","v":0},{"$f":"D1574*D1575","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[null,"Quantidade",0,1,{"$f":"D1574","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",25000,{"$f":"C1575","v":25000},{"$f":"D1575","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"T1575","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000]
[null,"Sistema de gestão jurídico",{"$f":"C1577*C1578","v":0},{"$f":"D1577*D1578","v":2300},2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300]
[null,"Quantidade",0,1,{"$f":"D1577","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",2300,{"$f":"C1578","v":2300},{"$f":"D1578","v":2300},2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300,2300]
[null,"Sistema de atendimento por chat/whatsapp",{"$f":"C1580*C1581","v":0},{"$f":"D1580*D1581","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980]
[null,"Quantidade",0,1,{"$f":"D1580","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",1980,{"$f":"C1581","v":1980},{"$f":"D1581","v":1980},1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980,1980]
[null,"Suíte de Escritório Microsoft Office 365",{"$f":"C1583*C1584","v":0},{"$f":"D1583*D1584","v":129.66},129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66]
[null,"Quantidade",0,1,{"$f":"D1583","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",129.66,{"$f":"C1584","v":129.66},{"$f":"D1584","v":129.66},129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66,129.66]
[null,"Vigilância eletrônica",{"$f":"C1586*C1587","v":0},{"$f":"D1586*D1587","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,"Quantidade",0,1,{"$f":"D1586","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",125,{"$f":"C1587","v":125},{"$f":"D1587","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,"Taxas IPTU",{"$f":"C1589*C1590","v":0},{"$f":"D1589*D1590","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Quantidade",0,1,{"$f":"D1589","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",50,{"$f":"C1590","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"Assessoria jurídica",{"$f":"C1592*C1593","v":0},{"$f":"D1592*D1593","v":3500},3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500]
[null,"Quantidade",0,1,{"$f":"D1592","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",3500,{"$f":"C1593","v":3500},{"$f":"D1593","v":3500},3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500]
[null,"Consultoria e treinamento da equipe",{"$f":"C1595*C1596","v":0},{"$f":"D1595*D1596","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,"Quantidade (mês)",0,1,{"$f":"D1595","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",35,{"$f":"C1596","v":35},{"$f":"D1596","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,"Diária limpeza",{"$f":"C1598*C1599","v":0},{"$f":"D1598*D1599","v":2250},{"$f":"E1598*E1599","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250]
[null,"Quantidade (mês)",0,9,{"$f":"D1598","v":9},{"$f":"E1598","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"AE1598","v":9}]
[null,"Valor Unitário",250,{"$f":"C1599","v":250},{"$f":"D1599","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250]
[null,"Assessoria lei da aprendizagem - CIEE",{"$f":"C1601*C1602","v":0},{"$f":"D1601*D1602","v":209},209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209]
[null,"Quantidade (mês)",0,1,{"$f":"D1601","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",209,{"$f":"C1602","v":209},{"$f":"D1602","v":209},209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209]
[null,"Serviço especializado de medicina no trabalho",{"$f":"C1604*C1605","v":0},{"$f":"D1604*D1605","v":12.025},12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025,12.025]
[null,"Quantidade (funcionários R.U.)",{"$f":"C1535","v":0},{"$f":"D1535","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário/funcionário",{"$f":"72.15/12","v":6.0125000000000002},{"$f":"C1605","v":6.0125000000000002},{"$f":"D1605","v":6.0125000000000002},6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002]
[null,"Guia do Usuário",{"$f":"(C1607*C1608)","v":0},{"$f":"(D1607*D1608)/12","v":464.74},{"$f":"(E1607*E1608)/12","v":469.5216666666667},474.36666666666662,479.24333333333334,484.18333333333334,489.18666666666667,494.22166666666664,499.32,504.45,509.64333333333337,514.9,520.18833333333339,525.54000000000008,530.95500000000004,536.43333333333328,541.97500000000002,547.54833333333329,553.18500000000006,558.88499999999999,564.64833333333331,570.44333333333327,576.33333333333337,582.255,588.27166666666665,594.32000000000005,600.43166666666673,606.63833333333332,612.87666666666667,619.1783333333334]
[null,"Quantidade (de usuários)",0,14676,14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Valor Unitário",0.38,{"$f":"C1608","v":0.38},{"$f":"D1608","v":0.38},{"$f":"E1608","v":0.38},0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
[null,"Atualização do guia do Usuário",{"$f":"(C1610*C1611)","v":0},{"$f":"(D1610*D1611)","v":65.98},65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,{"$f":"(AF1610*AF1611)","v":65.98}]
[null,"Quantidade (mês)",0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário (mensal)",65.98,{"$f":"C1611","v":65.98},{"$f":"D1611","v":65.98},{"$f":"E1611","v":65.98},65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98,65.98]
[null,"Cobranças e Impressos",{"$f":"SUM(C1613,C1617,C1621,C1625,C1629,C1633,C1637,C1641,C1645,C1649,C1653)*12/10^3","v":0},{"$f":"SUM(D1613,D1617,D1621,D1625,D1629,D1633,D1637,D1641,D1645,D1649,D1653)*12/10^3","v":223.42482602943343},225.72362329915566,228.05286821483455,230.39733695349179,232.77225333810551,{"$f":"SUM(I1613,I1617,I1621,I1625,I1629,I1633,I1637,I1641,I1645,I1649,I1653)*12/10^3","v":235.1776173686759},237.59820522222458,240.04924072172975,242.51550004421333,245.01220701265339,247.53936162705014,250.08174006442505,252.65456614775667,255.25783987704486,257.89156125228959,260.55573027349095,263.23512311767058,265.94496360780681,268.68525174389958,271.4559875259489,274.2419471309766,277.07357820493928,279.92043310188006,282.81295946775583,285.72070965660981,288.65890749142045,291.64277679516596,294.64186992188979,297.67141069457017,{"$f":"SUM(C1612:AF1612)","v":7506.4103959071117}]
[null,"Pagamentos em parcela única via boleto",{"$f":"C1614*C1615*C1616","v":0},{"$f":"D1614*D1615*D1616","v":146.76},{"$f":"E1614*E1615*E1616","v":148.27000000000001},149.79999999999998,151.33999999999997,152.9,154.47999999999999,156.07,157.68,159.29999999999998,160.94,162.6,164.26999999999998,165.96,167.67,169.39999999999998,171.15,172.91,174.68999999999997,176.48999999999998,178.31,180.14000000000001,181.99999999999997,183.86999999999998,185.77,187.68,189.60999999999999,191.56999999999996,193.54,195.53]
[null,"Usuários",0,{"$f":"D1607","v":14676},{"$f":"E1607","v":14827},14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,8.3333333333333332E-3,{"$f":"D1615","v":8.3333333333333332E-3},8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3,8.3333333333333332E-3]
[null,"Valor Unitário",1.2,{"$f":"C1616","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,"Pagamentos em parcelas mensais via boleto",{"$f":"C1618*C1619*C1620","v":0},{"$f":"D1618*D1619*D1620","v":11667.619297218771},11787.666347769331,11909.303425479504,12031.73551676948,12155.757635219066,12281.369780828263,12407.776940017264,12535.774126365874,12664.566326294291,12794.948553382319,12926.920807629956,13059.688075457396,13194.04537044445,13329.992692591111,13467.530041897382,13606.657418363264,13746.579808408953,13888.092225614249,14031.194669979157,14175.887141503672,14321.374626607994,14469.247152451733,14617.914691875276,14768.967272038233,14920.814865780994,15074.252486683368,15230.075148325157,15386.692823546749,15544.900525927951]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,0.66251131650420025,{"$f":"D1619","v":0.66251131650420025},0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025,0.66251131650420025]
[null,"Valor Unitário",1.2,{"$f":"C1620","v":1.2},{"$f":"D1620","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"T1620","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,"Pagamentos via débito automático em conta",{"$f":"C1622*C1623*C1624","v":0},{"$f":"D1622*D1623*D1624","v":16.005575088953034},16.170254963471425,16.337116028380791,16.505067688485639,16.675200538981461,16.84751457986825,17.020919215950531,17.19650504242378,17.373181464092522,17.55203907615223,17.733077878602913,17.915207276249077,18.099517864286216,18.286009642714333,18.474682611533414,18.665536770743472,18.857481525149012,19.051607469945527,19.247914605133012,19.446402930711471,19.645981851485413,19.848832557845817,20.052773859401704,20.259986946544053,20.468290628881885,20.678775501610691,20.892532159925953,21.1073794134367,21.324407857338421]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,1.55799313640862E-3,{"$f":"D1623","v":1.55799313640862E-3},{"$f":"E1623","v":1.55799313640862E-3},1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3,1.55799313640862E-3]
[null,"Valor Unitário",0.7,{"$f":"C1624","v":0.7},{"$f":"D1624","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Baixa de boletos registrados e não liquidados",{"$f":"C1626*C1627*C1628","v":0},{"$f":"D1626*D1627*D1628","v":774.57095816577919},782.54044676505919,790.61549150472683,798.74331431458859,806.9766932648381,815.31562835547538,823.70734151630666,832.20461081752569,840.75465818893849,849.41026170073928,858.17142135292784,866.98535907531027,875.90485293808058,884.92990294123865,894.06050908478471,903.29667136871831,912.5856117228459,921.98010821736136,931.4801608522647,941.08576962755581,950.74415647304068,960.56087752910742,970.43037665536804,980.45820999221041,990.53882139924667,1000.7249889466707,1011.0694907046764,1021.4667705328761,1031.9696065014637]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,0.52778070193907001,{"$f":"D1627","v":0.52778070193907001},0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001,0.52778070193907001]
[null,"Valor Unitário",0.1,{"$f":"C1628","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Pagamentos via cartão de débito/crédito tarifa de liquidação",{"$f":"C1630*C1631*C1632","v":0},{"$f":"D1630*D1631*D1632","v":91.781776533254671},92.726110701728473,93.682952607533053,94.646048382003016,95.621651893803758,96.609763142935293,97.604128260732196,98.611001115859892,99.624127839652957,100.64976230077683,101.68790449923146,102.73230056635148,103.78920437080231,104.85861591258389,105.94053519169626,107.03496220813939,108.13564309324792,109.24883171568725,110.37452807545733,111.51273217255819,112.65719013832445,113.82040971008688,114.98988315051469,116.17811819693868,117.37260711202806,118.57960376444821,119.80536202286453,121.03737414994623,122.28189401435873]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,3.3265258858454199E-3,{"$f":"D1631","v":3.3265258858454199E-3},3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3,3.3265258858454199E-3]
[null,"Valor Unitário",1.88,{"$f":"C1632","v":1.88},1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88,1.88]
[null,"Negativação de inadimplentes na Serasa (envio de carta + registro no cadastro)",{"$f":"C1634*C1635*C1636","v":0},{"$f":"D1634*D1635*D1636","v":2203.3558936353866},2226.0260176432184,2248.9964081942007,2272.1169320167578,2295.5377223824653,2319.2587792913228,2343.129969471755,2367.3014261953381,2391.6230161904955,2416.2448727288029,2441.1669958102607,2466.2392521632933,2491.6117750594763,2517.2845644988097,2543.2576204812922,2569.5309430069256,2595.9543988041337,2622.6781211444923,2649.7021100280008,2677.0263654546593,2704.5007541528926,2732.4255426658515,2760.5004644503852,2789.025786049644,2817.7012409204781,2846.6769623344621,2876.1030835631709,2905.6793380634554,2935.5558591068898]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,3.9097206139335101E-2,{"$f":"D1635","v":3.9097206139335101E-2},3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2,3.9097206139335101E-2]
[null,"Valor Unitário",3.84,{"$f":"C1636","v":3.84},3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84,3.84]
[null,"Carnê para cobrança da tarifa (1 por usuário)",{"$f":"C1638*C1639*C1640","v":0},{"$f":"D1638*D1639*D1640","v":807.17999999999972},815.48499999999967,823.89999999999964,832.36999999999978,840.94999999999959,849.63999999999965,858.38499999999965,867.23999999999978,876.14999999999975,885.16999999999962,894.29999999999973,903.48499999999967,912.77999999999975,922.18499999999972,931.69999999999959,941.3249999999997,951.00499999999965,960.79499999999973,970.6949999999996,980.7049999999997,990.76999999999964,1000.9999999999997,1011.2849999999996,1021.7349999999997,1032.2399999999996,1042.8549999999998,1053.6349999999995,1064.4699999999998,1075.4149999999997]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,8.3333333333333301E-2,{"$f":"D1639","v":8.3333333333333301E-2},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2]
[null,"Valor Unitário",0.66,{"$f":"C1640","v":0.66},0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
[null,"Entrega via correio do carnê",{"$f":"C1642*C1643*C1644","v":0},{"$f":"D1642*D1643*D1644","v":2568.2999999999993},2594.724999999999,2621.4999999999991,2648.4499999999994,2675.7499999999986,2703.3999999999992,2731.224999999999,2759.3999999999992,2787.7499999999991,2816.4499999999989,2845.4999999999991,2874.724999999999,2904.2999999999993,2934.224999999999,2964.4999999999986,2995.1249999999991,3025.9249999999988,3057.0749999999994,3088.5749999999989,3120.4249999999988,3152.4499999999989,3184.9999999999986,3217.7249999999985,3250.974999999999,3284.3999999999987,3318.1749999999988,3352.474999999999,3386.9499999999989,3421.7749999999987]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,8.3333333333333301E-2,{"$f":"D1643","v":8.3333333333333301E-2},8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2,8.3333333333333301E-2]
[null,"Valor Unitário",2.1,{"$f":"C1644","v":2.1},2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1,2.1]
[null,"Notificação de débito por SMS",{"$f":"C1646*C1647*C1648","v":0},{"$f":"D1646*D1647*D1648","v":67.853750763206094},68.551891698423063,69.259279533444214,69.971290818367478,70.692549003094925,71.423054087626596,72.158182622060338,72.90255805629829,73.65155694043834,74.409802724382587,75.177295408131044,75.949411541781586,76.730774575236325,77.521384508495274,78.321241341558419,79.130345074425747,79.944072257195202,80.767046339768839,81.599267322146659,82.440735204328703,83.286826536412832,84.146788218203255,85.011373349895791,85.889828831294594,86.772907762595537,87.665233593700648,88.571429774512069,89.482249405225602,90.402315935743317]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},{"$f":"E1614","v":14827},14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,0.115586247552477,{"$f":"D1647","v":0.115586247552477},0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477,0.115586247552477]
[null,"Valor Unitário",0.04,{"$f":"C1648","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Higienização e enriquecimento do cadastro",{"$f":"C1650*C1651*C1652","v":0},{"$f":"D1650*D1651*D1652","v":14.76653346527155},14.91846495568147,15.072408783712715,15.227358780554621,15.384321115017853,15.543295787102403,15.703276627997621,15.865269806514158,16.028269153841361,16.193280838789882,16.36030486135973,16.528335052740239,16.698377581742072,16.870432448365229,17.044499652609709,17.220579194475508,17.397664905151974,17.576762953449759,17.757873339368871,17.940996062909306,18.125124955260404,18.312272354043486,18.50042592163723,18.691597995662956,18.883776238499347,19.077966818957062,19.275175905846762,19.47339116154712,19.673618754868805]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,1.1179653451797E-2,{"$f":"D1651","v":1.1179653451797E-2},1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2,1.1179653451797E-2]
[null,"Valor Unitário",0.09,{"$f":"C1652","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Cartas de Notificação aos usuários (impressão e entrega)",{"$f":"C1654*C1655*C1656","v":0},{"$f":"D1654*D1655*D1656","v":260.54171758216324},{"$f":"E1654*E1655*E1656","v":263.22240709939592},265.93860243804886,268.67255068741201,271.44200475819542,274.24696465039915,277.06967745331298,279.92789607764718,282.80386761269148,285.71534496915609,288.66232814704102,291.62706423563611,294.62730614565146,297.66305387708712,300.7343074299431,303.84106680421939,306.96557908920579,310.12559719561256,313.32112112343958,316.55215087268687,319.80093353264436,323.10297492473228,326.42276922753035,329.7958222624589,333.18662820809755,336.61293997515656,340.09251047434594,343.58983388424554,347.12266311556539]
[null,"Usuários",{"$f":"C1614","v":0},{"$f":"D1614","v":14676},14827,14980,15134,15290,15448,15607,15768,15930,16094,16260,16427,16596,16767,16940,17115,17291,17469,17649,17831,18014,18200,18387,18577,18768,18961,19157,19354,19553]
[null,"Qtde economias/mês",0,7.3057245720782402E-3,{"$f":"D1655","v":7.3057245720782402E-3},7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3,7.3057245720782402E-3]
[null,"Valor Unitário",2.4300000000000002,{"$f":"C1656","v":2.4300000000000002},2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,2.4300000000000002,null,{"$f":"AH1653","v":0}]
[null,"Manutenção",{"$f":"SUM(C1658)*12/10^3","v":0},{"$f":"SUM(D1658)*12/10^3","v":4.4732780279999993},4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,4.4732780279999993,{"$f":"SUM(C1657:AF1657)","v":129.72506281199992}]
[null,"Manutenção, peças e acessórios RU",{"$f":"C1659*C1660","v":0},{"$f":"D1659*D1660","v":372.773169},372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Quantidade",0,1,{"$f":"D1659","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"T1659","v":1},1,1,1,1,1,1,1,1,{"$f":"AC1659","v":1},{"$f":"AD1659","v":1},1]
[null,"Valor Unitário",372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169,372.773169]
[null,"Mão de obra - Salários",{"$f":"(C1662+C1665+C1668+C1671+C1677+C1674+C1680+C1683)*12/10^3","v":0},{"$f":"(D1662+D1665+D1668+D1671+D1677+D1674+D1680+D1683)*12/10^3","v":48.015840000000004},{"$f":"(E1662+E1665+E1668+E1671+E1677+E1674+E1680+E1683)*12/10^3","v":48.015840000000004},48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,{"$f":"(K1662+K1665+K1668+K1671+K1677+K1674+K1680+K1683)*12/10^3","v":48.015840000000004},48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,48.015840000000004,{"$f":"SUM(C1661:AF1661)","v":1392.4593600000005}]
[null,"Assistente de atendimento",{"$f":"C1663*C1664","v":0},{"$f":"D1663*D1664","v":4001.32},{"$f":"E1663*E1664","v":4001.32},4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32,4001.32]
[null,"Quantidade",0,2,{"$f":"D1663","v":2},{"$f":"E1663","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Valor unitário",{"$f":"C2113","v":2000.66},{"$f":"C1664","v":2000.66},{"$f":"D1664","v":2000.66},2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66]
[null,"Auxiliar de CPD",{"$f":"C1666*C1667","v":0},{"$f":"D1666*D1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1663","v":{"$error":"#REF!"}}]
[null,"Valor unitário",{"$f":"C2114","v":1900.64},{"$f":"C1667","v":1900.64},{"$f":"D1667","v":1900.64},1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64,1900.64]
[null,"Assistente jurídico",{"$f":"C1669*C1670","v":0},{"$f":"D1669*D1670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1666","v":{"$error":"#REF!"}}]
[null,"Valor unitário",{"$f":"C2115","v":3018.98},{"$f":"C1670","v":3018.98},{"$f":"D1670","v":3018.98},3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98,3018.98]
[null,"Assistente administrativo",{"$f":"C1672*C1673","v":0},{"$f":"D1672*D1673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,{"$f":"C1672","v":0},{"$f":"D1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1669","v":{"$error":"#REF!"}}]
[null,"Valor unitário",{"$f":"C2112","v":2000.66},{"$f":"C1673","v":2000.66},{"$f":"D1673","v":2000.66},2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66]
[null,"Assessor de atendimento",{"$f":"C1675*C1676","v":0},{"$f":"D1675*D1676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1672","v":{"$error":"#REF!"}}]
[null,"Valor unitário",0,{"$f":"C1676","v":0},{"$f":"D1676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1676","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Assessor de CPD",{"$f":"C1678*C1679","v":0},{"$f":"D1678*D1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1675","v":{"$error":"#REF!"}}]
[null,"Valor unitário",0,{"$f":"C1679","v":0},{"$f":"D1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gerente de relação c/ usuário",{"$f":"C1681*C1682","v":0},{"$f":"D1681*D1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1678","v":{"$error":"#REF!"}}]
[null,"Valor unitário",0,{"$f":"C1682","v":0},{"$f":"D1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zelador",{"$f":"C1684*C1685","v":0},{"$f":"D1684*D1685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,{"$f":"D1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1681","v":{"$error":"#REF!"}}]
[null,"Valor unitário",{"$f":"C2087","v":1521},{"$f":"C1685","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Mão de obra - Encargos",{"$f":"C1687","v":0},{"$f":"D1687","v":34.47537312},34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,{"$f":"SUM(C1686:AF1686)","v":999.78582047999942}]
[null,"Salários total",{"$f":"C1661*C1688","v":0},{"$f":"D1661*D1688","v":34.47537312},34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,34.47537312,null,{"$f":"AH1684","v":{"$error":"#REF!"}}]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C1688","v":0.71799999999999997},{"$f":"D1688","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C1690,C1699,C1708,C1717,C1726,C1735,C1744,C1753)*12/10^3","v":0},{"$f":"SUM(D1690,D1699,D1708,D1717,D1726,D1735,D1744,D1753)*12/10^3","v":13.4632896},{"$f":"SUM(E1690,E1699,E1708,E1717,E1726,E1735,E1744,E1753)*12/10^3","v":13.4632896},13.4632896,13.4632896,{"$f":"SUM(H1690,H1699,H1708,H1717,H1726,H1735,H1744,H1753)*12/10^3","v":13.4632896},13.4632896,13.4632896,{"$f":"SUM(K1690,K1699,K1708,K1717,K1726,K1735,K1744,K1753)*12/10^3","v":13.4632896},13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,13.4632896,{"$f":"SUM(C1689:AF1689)","v":390.43539839999994}]
[null,{"$f":"B1662","v":"Assistente de atendimento"},{"$f":"C1691*(C1692+C1693+C1694+C1695+C1696+C1697+C1698)","v":0},{"$f":"D1691*(D1692+D1693+D1694+D1695+D1696+D1697+D1698)","v":1121.9408000000001},{"$f":"E1691*(E1692+E1693+E1694+E1695+E1696+E1697+E1698)","v":1121.9408000000001},1121.9408000000001,1121.9408000000001,{"$f":"H1691*(H1692+H1693+H1694+H1695+H1696+H1697+H1698)","v":1121.9408000000001},1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,1121.9408000000001,{"$f":"AF1691*(AF1692+AF1693+AF1694+AF1695+AF1696+AF1697+AF1698)","v":1121.9408000000001},null,{"$f":"AH1684","v":{"$error":"#REF!"}}]
[null,"Quantidade",{"$f":"C1663","v":0},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Vale Alimentação",{"$f":"E2113","v":327.45},{"$f":"C1692","v":327.45},{"$f":"D1692","v":327.45},{"$f":"E1692","v":327.45},{"$f":"F1692","v":327.45},{"$f":"G1692","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1692","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45]
[null,"Seguro de Vida",5.16,{"$f":"C1693","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1691","v":0}]
[null,"Vale Transporte",{"$f":"G2113","v":228.36040000000003},{"$f":"C1695","v":228.36040000000003},228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003]
[null,"Auxílio Saúde",0,{"$f":"C1696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1695","v":0}]
[null,{"$f":"B1665","v":"Auxiliar de CPD"},{"$f":"C1700*(C1701+C1702+C1703+C1704+C1705+C1706+C1707)","v":0},{"$f":"D1700*(D1701+D1702+D1703+D1704+D1705+D1706+D1707)","v":0},{"$f":"E1700*(E1701+E1702+E1703+E1704+E1705+E1706+E1707)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1700*(AF1701+AF1702+AF1703+AF1704+AF1705+AF1706+AF1707)","v":0}]
[null,"Quantidade",{"$f":"C1666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"E2114","v":327.45},{"$f":"C1701","v":327.45},{"$f":"D1701","v":327.45},327.45,{"$f":"F1701","v":327.45},{"$f":"G1701","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1701","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45]
[null,"Seguro de Vida",5.16,{"$f":"C1702","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,null,{"$f":"AH1699","v":0}]
[null,"Lanche",0,{"$f":"C1703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2114","v":234.36160000000004},{"$f":"C1704","v":234.36160000000004},234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004,234.36160000000004]
[null,"Auxílio Saúde",0,{"$f":"C1705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1703","v":0}]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1668","v":"Assistente jurídico"},{"$f":"C1709*(C1710+C1711+C1712+C1713+C1714+C1715+C1716)","v":0},{"$f":"D1709*(D1710+D1711+D1712+D1713+D1714+D1715+D1716)","v":0},{"$f":"E1709*(E1710+E1711+E1712+E1713+E1714+E1715+E1716)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1709*(AF1710+AF1711+AF1712+AF1713+AF1714+AF1715+AF1716)","v":0}]
[null,"Quantidade",{"$f":"C1669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"E2115","v":327.45},{"$f":"C1710","v":327.45},{"$f":"D1710","v":327.45},327.45,{"$f":"F1710","v":327.45},{"$f":"G1710","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1710","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,null,{"$f":"AH1707","v":0}]
[null,"Seguro de Vida",5.16,{"$f":"C1711","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2115","v":167.26120000000003},{"$f":"C1713","v":167.26120000000003},167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003,167.26120000000003]
[null,"Auxílio Saúde",0,{"$f":"C1714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1711","v":0}]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1671","v":"Assistente administrativo"},{"$f":"C1718*(C1719+C1720+C1721+C1722+C1723+C1724+C1725)","v":0},{"$f":"D1718*(D1719+D1720+D1721+D1722+D1723+D1724+D1725)","v":0},{"$f":"E1718*(E1719+E1720+E1721+E1722+E1723+E1724+E1725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1718*(AF1719+AF1720+AF1721+AF1722+AF1723+AF1724+AF1725)","v":0}]
[null,"Quantidade",{"$f":"C1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1715","v":0}]
[null,"Vale Alimentação",{"$f":"C1692","v":327.45},{"$f":"C1719","v":327.45},{"$f":"D1719","v":327.45},327.45,{"$f":"F1719","v":327.45},{"$f":"G1719","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1719","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45]
[null,"Seguro de Vida",{"$f":"C1693","v":5.16},{"$f":"C1720","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"C1695","v":228.36040000000003},{"$f":"C1722","v":228.36040000000003},228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,null,{"$f":"AH1719","v":0}]
[null,"Auxílio Saúde",0,{"$f":"C1723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1726*AH1727*AH1728","v":0}]
[null,{"$f":"B1674","v":"Assessor de atendimento"},{"$f":"C1727*(C1728+C1729+C1730+C1731+C1732+C1733+C1734)","v":0},{"$f":"D1727*(D1728+D1729+D1730+D1731+D1732+D1733+D1734)","v":0},{"$f":"E1727*(E1728+E1729+E1730+E1731+E1732+E1733+E1734)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1727*(AF1728+AF1729+AF1730+AF1731+AF1732+AF1733+AF1734)","v":0},null,{"$f":"AH1723","v":0}]
[null,"Quantidade",{"$f":"C1675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C1728","v":0},{"$f":"D1728","v":0},0,{"$f":"F1728","v":0},{"$f":"G1728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1728","v":0},0,0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C1729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1730*AH1731*AH1732","v":0}]
[null,"Lanche",0,{"$f":"C1730","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1727","v":0}]
[null,"Vale Transporte",0,{"$f":"C1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C1732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1731","v":0}]
[null,{"$f":"B1677","v":"Assessor de CPD"},{"$f":"C1736*(C1737+C1738+C1739+C1740+C1741+C1742+C1743)","v":0},{"$f":"D1736*(D1737+D1738+D1739+D1740+D1741+D1742+D1743)","v":0},{"$f":"E1736*(E1737+E1738+E1739+E1740+E1741+E1742+E1743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1736*(AF1737+AF1738+AF1739+AF1740+AF1741+AF1742+AF1743)","v":0}]
[null,"Quantidade",{"$f":"C1678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C1737","v":0},{"$f":"D1737","v":0},0,{"$f":"F1737","v":0},{"$f":"G1737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1737","v":0},0,0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C1738","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1739","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C1740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1680","v":"Gerente de relação c/ usuário"},{"$f":"C1745*(C1746+C1747+C1748+C1749+C1750+C1751+C1752)","v":0},{"$f":"D1745*(D1746+D1747+D1748+D1749+D1750+D1751+D1752)","v":0},{"$f":"E1745*(E1746+E1747+E1748+E1749+E1750+E1751+E1752)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1745*(AF1746+AF1747+AF1748+AF1749+AF1750+AF1751+AF1752)","v":0}]
[null,"Quantidade",{"$f":"C1681","v":0},{"$f":"D1681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C1746","v":0},{"$f":"D1746","v":0},0,{"$f":"F1746","v":0},{"$f":"G1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1746","v":0},0,0,0,0,0,0,0,0]
[null,"Seguro de Vida",0,{"$f":"C1747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C1749","v":0},0,{"$f":"E1749","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auxílio Saúde",0,{"$f":"C1750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1683","v":"Zelador"},{"$f":"C1754*(C1755+C1756+C1757+C1758+C1759+C1760+C1761)","v":0},{"$f":"D1754*(D1755+D1756+D1757+D1758+D1759+D1760+D1761)","v":0},{"$f":"E1754*(E1755+E1756+E1757+E1758+E1759+E1760+E1761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1754*(AF1755+AF1756+AF1757+AF1758+AF1759+AF1760+AF1761)","v":0}]
[null,"Quantidade",{"$f":"C1684","v":0},{"$f":"D1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"D2087","v":327.44664},{"$f":"C1755","v":327.44664},{"$f":"D1755","v":327.44664},327.44664,{"$f":"F1755","v":327.44664},{"$f":"G1755","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"W1755","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",5.16,{"$f":"C1756","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2087","v":257.14000000000004},{"$f":"C1758","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",0,{"$f":"C1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uniformes e EPI",{"$f":"SUM(C1763,C1766,C1769,C1772,C1775,C1778,C1781,C1784)*12/10^3","v":0},1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,1.8288400000000002,{"$f":"SUM(AF1763,AF1766,AF1769,AF1772,AF1775,AF1778,AF1781,AF1784)*12/10^3","v":1.8288400000000002},{"$f":"SUM(C1762:AF1762)","v":53.036359999999995}]
[null,{"$f":"B1690","v":"Assistente de atendimento"},{"$f":"C1764*C1765","v":0},{"$f":"D1764*D1765","v":152.40333333333334},152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334,152.40333333333334]
[null,"Quantidade",{"$f":"C1663","v":0},{"$f":"D1663","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Valor Unitário",{"$f":"C2019","v":76.201666666666668},{"$f":"C1765","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1699","v":"Auxiliar de CPD"},{"$f":"C1767*C1768","v":0},{"$f":"D1767*D1768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1666","v":0},{"$f":"D1666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2020","v":76.201666666666668},{"$f":"C1768","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1708","v":"Assistente jurídico"},{"$f":"C1770*C1771","v":0},{"$f":"D1770*D1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1669","v":0},{"$f":"D1669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2021","v":76.201666666666668},{"$f":"C1771","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1717","v":"Assistente administrativo"},{"$f":"C1773*C1774","v":0},{"$f":"D1773*D1774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1672","v":0},{"$f":"D1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2022","v":76.201666666666668},{"$f":"C1774","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1726","v":"Assessor de atendimento"},{"$f":"C1776*C1777","v":0},{"$f":"D1776*D1777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1675","v":0},{"$f":"D1675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2023","v":76.201666666666668},{"$f":"C1777","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1735","v":"Assessor de CPD"},{"$f":"C1779*C1780","v":0},{"$f":"D1779*D1780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(AH1779+AH1785+AH1782)*12/10^3","v":0}]
[null,"Quantidade",{"$f":"C1678","v":0},{"$f":"D1678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2024","v":76.201666666666668},{"$f":"C1780","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1744","v":"Gerente de relação c/ usuário"},{"$f":"C1782*C1783","v":0},{"$f":"D1782*D1783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1681","v":0},{"$f":"D1681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2025","v":76.201666666666668},{"$f":"C1783","v":76.201666666666668},76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668,76.201666666666668]
[null,{"$f":"B1753","v":"Zelador"},{"$f":"C1785*C1786","v":0},{"$f":"D1785*D1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1684","v":0},{"$f":"D1684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2026","v":76.306666666666658},{"$f":"C1786","v":76.306666666666658},76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658]
[]
[null,"ADMINISTRAÇÃO LOCAL",{"$f":"IF($C$2=0,SUM(C1792,C1829,C1845,C1849,C1871,C1874,C1938)*C121,0)","v":477.64248987200006},{"$f":"IF($C$2=0,SUM(D1792,D1829,D1845,D1849,D1871,D1874,D1938)*D121,0)","v":478.09968987200011},478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.09968987200011,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.25208987200006,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,478.70928987200011,{"$f":"SUM(C1788:AF1788)","v":14347.105496160002}]
[null,"Quantidade de Equipamentos Efetivos"]
[null,"Veículo utilitário pequeno",0,{"$f":"C1790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de Funcionários",{"$f":"C1851+C1854+C1857+C1860+C1863+C1866+C1869","v":4},{"$f":"D1851+D1854+D1857+D1860+D1863+D1866+D1869","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Despesas de Escritório",{"$f":"SUM(C1793,C1796,C1799,C1802,C1805,C1808,C1811,C1814,C1817,C1820,C1823,C1826)*12/10^3","v":169.524},{"$f":"SUM(D1793,D1796,D1799,D1802,D1805,D1808,D1811,D1814,D1817,D1820,D1823,D1826)*12/10^3","v":169.524},169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,169.524,{"$f":"SUM(C1792:AF1792)","v":5085.72}]
[null,"Aluguel do imóvel",{"$f":"C1794*C1795","v":9000},{"$f":"D1794*D1795","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",9000,{"$f":"C1795","v":9000},{"$f":"D1795","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,{"$f":"T1795","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000]
[null,"IPTU",{"$f":"C1797*C1798","v":400},{"$f":"D1797*D1798","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
[null,"Quantidade",1,{"$f":"C1797","v":1},{"$f":"D1797","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",400,{"$f":"C1798","v":400},{"$f":"D1798","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,{"$f":"T1798","v":400},400,400,400,400,400,400,400,400,400,400,400]
[null,"Água",{"$f":"C1800*C1801","v":150},{"$f":"D1800*D1801","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,"Quantidade",1,{"$f":"C1800","v":1},{"$f":"D1800","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",150,{"$f":"C1801","v":150},{"$f":"D1801","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"T1801","v":150},150,150,150,150,150,150,150,150,150,150,150]
[null,"Luz",{"$f":"C1803*C1804","v":980},{"$f":"D1803*D1804","v":980},980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,980]
[null,"Quantidade",1,{"$f":"C1803","v":1},{"$f":"D1803","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",980,{"$f":"C1804","v":980},{"$f":"D1804","v":980},980,980,980,980,980,980,980,980,980,980,980,980,980,980,980,{"$f":"T1804","v":980},980,980,980,980,980,980,980,980,980,980,980]
[null,"Telefone fixo e celulares",{"$f":"C1807","v":460},{"$f":"D1807","v":460},460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,460]
[null,"Quantidade",{"$f":"C1791","v":4},{"$f":"D1791","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Valor Unitário",{"$f":"300+(40*C1806)","v":460},{"$f":"C1807","v":460},{"$f":"D1807","v":460},460,460,460,460,460,460,460,460,460,460,460,460,460,460,460,{"$f":"T1807","v":460},460,460,460,460,460,460,460,460,460,460,460]
[null,"Correio",{"$f":"C1809*C1810","v":313},{"$f":"D1809*D1810","v":313},313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,313]
[null,"Quantidade",1,{"$f":"C1809","v":1},{"$f":"D1809","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",313,{"$f":"C1810","v":313},{"$f":"D1810","v":313},313,313,313,313,313,313,313,313,313,313,313,313,313,313,313,{"$f":"T1810","v":313},313,313,313,313,313,313,313,313,313,313,313]
[null,"Provedor e internet",{"$f":"C1812*C1813","v":99},{"$f":"D1812*D1813","v":99},{"$f":"E1812*E1813","v":99},{"$f":"F1812*F1813","v":99},99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99]
[null,"Quantidade",1,{"$f":"C1812","v":1},{"$f":"D1812","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",99,{"$f":"C1813","v":99},{"$f":"D1813","v":99},99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,{"$f":"T1813","v":99},99,99,99,99,99,99,99,99,99,99,99]
[null,"Material de expediente",{"$f":"C1815*C1816","v":750},{"$f":"D1815*D1816","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[null,"Quantidade",1,{"$f":"C1815","v":1},{"$f":"D1815","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",750,{"$f":"C1816","v":750},{"$f":"D1816","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,{"$f":"T1816","v":750},750,750,750,750,750,750,750,750,750,750,750]
[null,"Material de limpeza",{"$f":"C1818*C1819","v":750},{"$f":"D1818*D1819","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750]
[null,"Quantidade",1,{"$f":"C1818","v":1},{"$f":"D1818","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",750,{"$f":"C1819","v":750},{"$f":"D1819","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,{"$f":"T1819","v":750},750,750,750,750,750,750,750,750,750,750,750]
[null,"Vigilância eletrônica",{"$f":"C1821*C1822","v":125},{"$f":"D1821*D1822","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,"Quantidade",1,{"$f":"C1821","v":1},{"$f":"D1821","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",125,{"$f":"C1822","v":125},{"$f":"D1822","v":125},125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"T1822","v":125},125,125,125,125,125,125,125,125,125,125,125]
[null,"Aluguel impressora multifuncional/copiadora",{"$f":"C1824*C1825","v":600},{"$f":"D1824*D1825","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[null,"Quantidade",1,{"$f":"C1824","v":1},{"$f":"D1824","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",600,{"$f":"C1825","v":600},{"$f":"D1825","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"T1825","v":600},600,600,600,600,600,600,600,600,600,600,600]
[null,"Taxas (Ibama e outras)",{"$f":"C1827*C1828","v":500},{"$f":"D1827*D1828","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,"Quantidade",1,{"$f":"C1827","v":1},{"$f":"D1827","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",500,{"$f":"C1828","v":500},{"$f":"D1828","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"T1828","v":500},500,500,500,500,500,500,500,500,500,500,500]
[null,"Serviços Técnicos de Terceiros",{"$f":"SUM(C1830,C1833,C1836,C1839,C1842)*12/10^3","v":19.298369999999998},{"$f":"SUM(D1830,D1833,D1836,D1839,D1842)*12/10^3","v":19.755569999999999},19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.755569999999999,19.907970000000002,19.907970000000002,19.907970000000002,19.907970000000002,19.907970000000002,19.907970000000002,20.365169999999999,20.365169999999999,20.365169999999999,20.365169999999999,20.365169999999999,20.365169999999999,{"$f":"SUM(C1829:AF1829)","v":596.78189999999995}]
[null,"Exames médicos (Adm. Local)",{"$f":"C1831*C1832","v":42.087499999999999},{"$f":"D1831*D1832","v":42.087499999999999},42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999,42.087499999999999]
[null,"Quantidade",7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"Valor Unitário/funcionário",6.0125000000000002,{"$f":"C1832","v":6.0125000000000002},{"$f":"D1832","v":6.0125000000000002},6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002,6.0125000000000002]
[null,"Exames médicos (funcionários - operação)",{"$f":"C1834*C1835","v":647.70000000000005},{"$f":"D1834*D1835","v":685.80000000000007},685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,685.80000000000007,698.50000000000011,698.50000000000011,698.50000000000011,698.50000000000011,698.50000000000011,698.50000000000011,736.6,736.6,736.6,736.6,736.6,736.6]
[null,"Quantidade",51,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,55,55,55,55,55,55,58,58,58,58,58,58]
[null,"Valor Unitário/funcionário",12.700000000000001,{"$f":"C1835","v":12.700000000000001},{"$f":"D1835","v":12.700000000000001},12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001,12.700000000000001]
[null,"Convênio jovem aprendiz",{"$f":"C1837*C1838","v":209},{"$f":"D1837*D1838","v":209},209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,209]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",209,{"$f":"C1838","v":209},{"$f":"D1838","v":209},209,209,209,209,209,209,209,209,209,209,209,209,209,209,209,{"$f":"T1838","v":209},209,209,209,209,209,209,209,209,209,209,209]
[null,"CREA",{"$f":"C1840*C1841","v":0},{"$f":"D1840*D1841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",0,{"$f":"C1841","v":0},{"$f":"D1841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1841","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Recrutamento e seleção",{"$f":"C1843*C1844","v":709.41},{"$f":"D1843*D1844","v":709.41},709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",709.41,{"$f":"C1844","v":709.41},{"$f":"D1844","v":709.41},709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,{"$f":"T1844","v":709.41},709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41,709.41]
[null,"Manutenção",{"$f":"SUM(C1846)*12/10^3","v":3.0165373919999996},{"$f":"SUM(D1846)*12/10^3","v":3.0165373919999996},3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,3.0165373919999996,{"$f":"SUM(C1845:AF1845)","v":90.496121759999994}]
[null,"Manutenção - Adm. Local",{"$f":"C1847*C1848","v":251.37811599999998},{"$f":"D1847*D1848","v":251.37811599999998},251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",251.37811599999998,{"$f":"C1848","v":251.37811599999998},{"$f":"D1848","v":251.37811599999998},251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,{"$f":"T1848","v":251.37811599999998},251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,251.37811599999998,{"$f":"AD1848","v":251.37811599999998},251.37811599999998]
[null,"Mão de obra - Salários",{"$f":"(C1850+C1853+C1856+C1859+C1865+C1862+C1868)*12/10^3","v":149.51244},{"$f":"(D1850+D1853+D1856+D1859+D1865+D1862+D1868)*12/10^3","v":149.51244},149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,149.51244,{"$f":"SUM(C1849:AF1849)","v":4485.3732000000009}]
[null,"Auxiliar administrativo",{"$f":"C1851*C1852","v":0},{"$f":"D1851*D1852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",0,{"$f":"C1852","v":0},{"$f":"D1852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Assessor administrativo",{"$f":"C1854*C1855","v":0},{"$f":"D1854*D1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",{"$f":"C2119","v":0},{"$f":"C1855","v":0},{"$f":"D1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Assistente administrativo",{"$f":"C1857*C1858","v":2000.66},{"$f":"D1857*D1858","v":2000.66},2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",{"$f":"C2112","v":2000.66},{"$f":"C1858","v":2000.66},{"$f":"D1858","v":2000.66},2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66,2000.66]
[null,"Gerente",{"$f":"C1860*C1861","v":8099.08},{"$f":"D1860*D1861","v":8099.08},8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",{"$f":"C2116","v":8099.08},{"$f":"C1861","v":8099.08},{"$f":"D1861","v":8099.08},8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08,8099.08]
[null,"Jovem aprendiz",{"$f":"C1863*C1864","v":838.63},{"$f":"D1863*D1864","v":838.63},838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63]
[null,"Quantidade",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",{"$f":"C2117","v":838.63},{"$f":"C1864","v":838.63},{"$f":"D1864","v":838.63},838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,{"$f":"U1864","v":838.63},838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63,838.63]
[null,"Técnico de segurança do trabalho",{"$f":"C1866*C1867","v":0},{"$f":"D1866*D1867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor unitário",{"$f":"C2110","v":2531.2800000000002},{"$f":"C1867","v":2531.2800000000002},{"$f":"D1867","v":2531.2800000000002},2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002,2531.2800000000002]
[null,"Zelador",{"$f":"C1869*C1870","v":1521},{"$f":"D1869*D1870","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Quantidade",1,{"$f":"C1869","v":1},{"$f":"D1869","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor unitário",{"$f":"C2087","v":1521},{"$f":"C1870","v":1521},{"$f":"D1870","v":1521},1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521,1521]
[null,"Mão de obra - Encargos",{"$f":"C1872","v":107.34993191999999},{"$f":"D1872","v":107.34993191999999},107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,{"$f":"SUM(C1871:AF1871)","v":3220.4979576000001},{"$f":"AH1868","v":0}]
[null,"Salários total",{"$f":"C1849*C1873","v":107.34993191999999},{"$f":"D1849*D1873","v":107.34993191999999},107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999,107.34993191999999]
[null,"% de encargos sociais",{"$f":"$C$2121","v":0.71799999999999997},{"$f":"C1873","v":0.71799999999999997},{"$f":"D1873","v":0.71799999999999997},0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997,0.71799999999999997]
[null,"Mão de obra - Benefícios",{"$f":"SUM(C1875,C1884,C1893,C1902,C1911,C1920,C1929)*12/10^3","v":25.306270560000002},{"$f":"SUM(D1875,D1884,D1893,D1902,D1911,D1920,D1929)*12/10^3","v":25.306270560000002},25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,25.306270560000002,{"$f":"SUM(C1874:AF1874)","v":759.18811680000056},{"$f":"AH1871","v":0}]
[null,{"$f":"B1850","v":"Auxiliar administrativo"},{"$f":"C1876*(C1877+C1878+C1879+C1880+C1881+C1882+C1883)","v":0},{"$f":"D1876*(D1877+D1878+D1879+D1880+D1881+D1882+D1883)","v":0},{"$f":"E1876*(E1877+E1878+E1879+E1880+E1881+E1882+E1883)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1876*(AF1877+AF1878+AF1879+AF1880+AF1881+AF1882+AF1883)","v":0}]
[null,"Quantidade",{"$f":"C1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C1877","v":0},{"$f":"D1877","v":0},0,{"$f":"F1877","v":0},{"$f":"G1877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1877","v":0},0,0,0,0,0,0,0,0,null,{"$f":"AH1874","v":0}]
[null,"Seguro de Vida",0,{"$f":"C1878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C1880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1877","v":0}]
[null,"Auxílio Saúde",0,{"$f":"C1881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1880","v":0}]
[null,{"$f":"B1853","v":"Assessor administrativo"},{"$f":"C1885*(C1886+C1887+C1888+C1889+C1890+C1891+C1892)","v":0},{"$f":"D1885*(D1886+D1887+D1888+D1889+D1890+D1891+D1892)","v":0},{"$f":"E1885*(E1886+E1887+E1888+E1889+E1890+E1891+E1892)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1885*(AF1886+AF1887+AF1888+AF1889+AF1890+AF1891+AF1892)","v":0}]
[null,"Quantidade",{"$f":"C1854","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",0,{"$f":"C1886","v":0},{"$f":"D1886","v":0},0,{"$f":"F1886","v":0},{"$f":"G1886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W1886","v":0},0,0,0,0,0,0,0,0,null,{"$f":"AH1883","v":0}]
[null,"Seguro de Vida",0,{"$f":"C1887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1886","v":0}]
[null,"Auxílio Saúde",0,{"$f":"C1890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1856","v":"Assistente administrativo"},{"$f":"C1894*(C1895+C1896+C1897+C1898+C1899+C1900+C1901)","v":555.80704000000003},{"$f":"D1894*(D1895+D1896+D1897+D1898+D1899+D1900+D1901)","v":555.80704000000003},{"$f":"E1894*(E1895+E1896+E1897+E1898+E1899+E1900+E1901)","v":555.80704000000003},555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,555.80704000000003,{"$f":"AF1894*(AF1895+AF1896+AF1897+AF1898+AF1899+AF1900+AF1901)","v":555.80704000000003},null,{"$f":"AH1889","v":0}]
[null,"Quantidade",{"$f":"C1857","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"E2112","v":327.44664},{"$f":"C1895","v":327.44664},{"$f":"D1895","v":327.44664},327.44664,{"$f":"F1895","v":327.44664},{"$f":"G1895","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"W1895","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",0,{"$f":"C1896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Vale Transporte",{"$f":"G2112","v":228.36040000000003},{"$f":"C1898","v":228.36040000000003},228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003,228.36040000000003]
[null,"Auxílio Saúde",0,{"$f":"C1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"B1859","v":"Gerente"},{"$f":"C1903*(C1904+C1905+C1906+C1907+C1908+C1909+C1910)","v":332.61},{"$f":"D1903*(D1904+D1905+D1906+D1907+D1908+D1909+D1910)","v":332.61},{"$f":"E1903*(E1904+E1905+E1906+E1907+E1908+E1909+E1910)","v":332.61},332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,332.61,{"$f":"AF1903*(AF1904+AF1905+AF1906+AF1907+AF1908+AF1909+AF1910)","v":332.61}]
[null,"Quantidade",{"$f":"C1860","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"E2116","v":327.45},{"$f":"C1904","v":327.45},{"$f":"D1904","v":327.45},327.45,{"$f":"F1904","v":327.45},{"$f":"G1904","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1904","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,null,{"$f":"SUM(AH25,AH313,AH719,AH884,AH1093,AH1430)","v":0}]
[null,"Seguro de Vida",5.16,{"$f":"C1905","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",0,{"$f":"C1907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1901","v":{"$error":"#REF!"}}]
[null,"Auxílio Saúde",0,{"$f":"C1908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AH1907","v":{"$error":"#REF!"}}]
[null,{"$f":"B1862","v":"Jovem aprendiz"},{"$f":"C1912*(C1913+C1914+C1915+C1916+C1917+C1918+C1919)","v":630.69220000000007},{"$f":"D1912*(D1913+D1914+D1915+D1916+D1917+D1918+D1919)","v":630.69220000000007},{"$f":"E1912*(E1913+E1914+E1915+E1916+E1917+E1918+E1919)","v":630.69220000000007},630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,630.69220000000007,{"$f":"AF1912*(AF1913+AF1914+AF1915+AF1916+AF1917+AF1918+AF1919)","v":630.69220000000007}]
[null,"Quantidade",{"$f":"C1863","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"E2117","v":327.45},{"$f":"C1913","v":327.45},{"$f":"D1913","v":327.45},327.45,{"$f":"F1913","v":327.45},{"$f":"G1913","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,{"$f":"W1913","v":327.45},327.45,327.45,327.45,327.45,327.45,327.45,327.45,327.45,null,{"$f":"AH1910","v":{"$error":"#REF!"}}]
[null,"Seguro de Vida",5.16,{"$f":"C1914","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2117","v":298.08220000000006},{"$f":"C1916","v":298.08220000000006},298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006,298.08220000000006]
[null,"Auxílio Saúde",0,{"$f":"C1917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1865","v":"Técnico de segurança do trabalho"},{"$f":"C1921*(C1922+C1923+C1924+C1925+C1926+C1927+C1928)","v":0},{"$f":"D1921*(D1922+D1923+D1924+D1925+D1926+D1927+D1928)","v":0},{"$f":"E1921*(E1922+E1923+E1924+E1925+E1926+E1927+E1928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF1921*(AF1922+AF1923+AF1924+AF1925+AF1926+AF1927+AF1928)","v":0}]
[null,"Quantidade",{"$f":"C1866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Alimentação",{"$f":"E2110","v":327.44664},{"$f":"C1922","v":327.44664},{"$f":"D1922","v":327.44664},327.44664,{"$f":"F1922","v":327.44664},{"$f":"G1922","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"W1922","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",0,{"$f":"C1923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lanche",0,{"$f":"C1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2110","v":196.52320000000003},{"$f":"C1925","v":196.52320000000003},196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003,196.52320000000003]
[null,"Auxílio Saúde",0,{"$f":"C1926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1868","v":"Zelador"},{"$f":"C1930*(C1931+C1932+C1933+C1934+C1935+C1936+C1937)","v":589.74664000000007},{"$f":"D1930*(D1931+D1932+D1933+D1934+D1935+D1936+D1937)","v":589.74664000000007},{"$f":"E1930*(E1931+E1932+E1933+E1934+E1935+E1936+E1937)","v":589.74664000000007},589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,589.74664000000007,{"$f":"AF1930*(AF1931+AF1932+AF1933+AF1934+AF1935+AF1936+AF1937)","v":589.74664000000007}]
[null,"Quantidade",{"$f":"C1869","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Vale Alimentação",{"$f":"D2087","v":327.44664},{"$f":"C1931","v":327.44664},{"$f":"D1931","v":327.44664},327.44664,{"$f":"F1931","v":327.44664},{"$f":"G1931","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,{"$f":"W1931","v":327.44664},327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664,327.44664]
[null,"Seguro de Vida",5.16,{"$f":"C1932","v":5.16},5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16,5.16]
[null,"Lanche",0,{"$f":"C1933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vale Transporte",{"$f":"G2087","v":257.14000000000004},{"$f":"C1934","v":257.14000000000004},257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004,257.14000000000004]
[null,"Auxílio Saúde",0,{"$f":"C1935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefício Social Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fundo de Formação Familiar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uniformes e EPI",{"$f":"SUM(C1939,C1942,C1945,C1948,C1951,C1954,C1957)*12/10^3","v":3.6349400000000007},{"$f":"SUM(D1939,D1942,D1945,D1948,D1951,D1954,D1957)*12/10^3","v":3.6349400000000007},3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,3.6349400000000007,{"$f":"SUM(C1938:AF1938)","v":109.04820000000002}]
[null,{"$f":"B1875","v":"Auxiliar administrativo"},{"$f":"C1940*C1941","v":0},{"$f":"D1940*D1941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1851","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2032","v":75.535000000000011},{"$f":"C1941","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,{"$f":"B1884","v":"Assessor administrativo"},{"$f":"C1943*C1944","v":0},{"$f":"D1943*D1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1854","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2033","v":75.535000000000011},{"$f":"C1944","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,{"$f":"B1893","v":"Assistente administrativo"},{"$f":"C1946*C1947","v":75.535000000000011},{"$f":"D1946*D1947","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,"Quantidade",{"$f":"C1857","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"C2034","v":75.535000000000011},{"$f":"C1947","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,{"$f":"B1902","v":"Gerente"},{"$f":"C1949*C1950","v":75.535000000000011},{"$f":"D1949*D1950","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,"Quantidade",{"$f":"C1860","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"C2035","v":75.535000000000011},{"$f":"C1950","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,{"$f":"B1911","v":"Jovem aprendiz"},{"$f":"C1952*C1953","v":75.535000000000011},{"$f":"D1952*D1953","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,"Quantidade",{"$f":"C1863","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"C2036","v":75.535000000000011},{"$f":"C1953","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,{"$f":"B1920","v":"Técnico de segurança do trabalho"},{"$f":"C1955*C1956","v":0},{"$f":"D1955*D1956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade",{"$f":"C1866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor Unitário",{"$f":"C2038","v":75.535000000000011},{"$f":"C1956","v":75.535000000000011},75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011,75.535000000000011]
[null,{"$f":"B1929","v":"Zelador"},{"$f":"C1958*C1959","v":76.306666666666658},{"$f":"D1958*D1959","v":76.306666666666658},76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658]
[null,"Quantidade",{"$f":"C1869","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Valor Unitário",{"$f":"C2026","v":76.306666666666658},{"$f":"C1959","v":76.306666666666658},76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658,76.306666666666658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1960/30","v":0}]
[null,"ADMINISTRAÇÃO CENTRAL",{"$f":"C1962*C1963","v":0},{"$f":"D1962*D1963","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1961:AF1961)","v":0}]
[null,"Contraprestação anual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incidência sobre faturamento",0.05,{"$f":"C1963","v":0.05},{"$f":"D1963","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,"GERENCIAMENTO CONTRATO",{"$f":"C1967+C1970","v":0},{"$f":"D1967+D1970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C1965:AF1965)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AH1967+AH1973+AH1970)*12/10^3","v":0}]
[null,"Verificador Independente",{"$f":"C1968*C1969","v":0},{"$f":"D1968*D1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contraprestação anual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incidência sobre faturamento",null,{"$f":"C1969","v":0},{"$f":"D1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Seguros e Garantias",{"$f":"(C1971+C1974+C1977+C1980)","v":0},{"$f":"(D1971+D1974+D1977+D1980)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Risco de Engenharia",{"$f":"C1972*C1973","v":0},{"$f":"D1972*D1973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX ( cobertura - 100%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incidência",null,{"$f":"C1973","v":0},{"$f":"D1973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Seguro Multiriscos",{"$f":"C1975*C1976","v":0},{"$f":"D1975*D1976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor fixo - cobertura R$ 2.500.000,00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incidência",null,{"$f":"C1976","v":0},{"$f":"D1976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Seguro de Responsabilidade Civil",{"$f":"C1978*C1979","v":0},{"$f":"D1978*D1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Valor fixo - cobertura R$ 5.000.000,00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incidência",null,{"$f":"C1979","v":0},{"$f":"D1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garantia de Execução do Contrato",{"$f":"C1981*C1982","v":0},{"$f":"D1981*D1982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receita (5%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incidência",null,{"$f":"C1982","v":0},{"$f":"D1982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"DADOS:"]
[]
[]
[null,"Combustível"]
[null,"Diesel S10",5.99]
[null,"Gasolina Comum",5.39]
[]
[]
[null,"EPIs POR FUNÇÃO","TOTAL MÊS (R$)","Calça de Brim com Refletivo","Calça de Brim sem Refletivo","Calça Adm. ou  Jeans","Camisa Brim com Reflet. Manga Longa","Camisa Brim sem Reflet. Manga Longa","Camisa Brim  sem Reflet. Manga Curta","Camisa Brim  com  Reflet. Manga Curta","Boné s/ Prot. na Nuca","Boné c/ Prot. na Nuca","Camisa Adm. Manga Longa","Calçado Sem Bico Aço","Calçado Com Bico Aço","Colete com refletivo","Jaqueta com Refletivo","Jaqueta sem Refletivo","Tênis/\nBotina","Capa + Calça de Chuva","Luva Nitrílica punho fechado (par)","Luva Aramida Nitrílica","Luva Acrílica","Luva Tricot Pig 3 Fios","Luva Raspa","Luva Vaqueta","Luva PVC c/ Forro","Luva Látex","Luva Motoserrista","Conjunto Segurança - NR 06 (kit altura)","Macacão tyvec amar.","Avental de Raspa","Avental PVC com Forro",null,null,"Perneira Sint. c/ Velcro",null,"Calça Motosserrista","Mascara s. Facial 3M","Mascara PFF1 s/ válv.","Mascara PFF2 s/ válv. (par)","Mascara PFF2 c/ válv.","Camisa gola polo","Protetor Solar (com repelente)"]
["ord"]
[1,"Motorista diurno e vespertino",{"$f":"SUMPRODUCT($D$2014:$AR$2014,D1995:AR1995)/12","v":176.32833333333335},0,{"$f":"ROUNDUP((10/22)*12,0)*2","v":12},0,0,12,0,0,6,0,0,6,0,0,0,6,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,12]
[2,"Motorista noturno",{"$f":"SUMPRODUCT($D$2014:$AR$2014,D1996:AR1996)/12","v":156.32833333333335},0,{"$f":"E1995","v":12},0,0,12,0,0,0,0,0,{"$f":"N1995","v":6},0,0,0,6,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0]
[3,"Coletor diurno e vespertino",331.94333333333333,{"$f":"8*2","v":16},0,0,{"$f":"D1997","v":16},0,0,0,0,6,0,0,{"$f":"ROUNDUP(((90/100)*65%)*12,0)","v":8},0,6,0,0,4,{"$f":"(650/100)*12","v":78},0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1996","v":0},0,0,12]
[4,"Coletor noturno",310.12833333333333,{"$f":"D1997","v":16},0,0,{"$f":"D1998","v":16},0,0,0,0,0,0,0,{"$f":"O1997","v":8},0,6,0,0,{"$f":"T1997","v":4},78,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,0]
[5,"Servente diurno e vespertino (serviços gerais)",322.10833333333335,0,{"$f":"E1995","v":12},0,12,0,0,0,0,6,0,{"$f":"O1997","v":8},0,0,6,0,0,{"$f":"T1997","v":4},0,0,0,0,48,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,12]
[6,"Servente noturno (serviços gerais)",300.29333333333335,0,{"$f":"E1996","v":12},0,12,0,0,0,0,0,0,{"$f":"N1999","v":8},0,0,6,0,0,{"$f":"T1998","v":4},0,0,0,0,48,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,0]
[7,"Fiscal diurno e vespertino",197.6816666666667,0,{"$f":"E1995","v":12},0,0,{"$f":"H1995","v":12},0,0,{"$f":"K1995","v":6},0,0,{"$f":"N1995","v":6},0,0,0,{"$f":"R1995","v":6},0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH2002,AH2011,AH2020,AH2029,AH2038,AH2047,AH2056)*12/10^3","v":0},null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,{"$f":"AR1995","v":12}]
[8,"Fiscal noturno",177.6816666666667,0,{"$f":"E1996","v":12},0,0,{"$f":"H2001","v":12},0,0,0,0,0,{"$f":"N1996","v":6},0,0,0,{"$f":"R1996","v":6},0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,0]
[9,"Auxiliar de fiscal diurno e vespertino",197.6816666666667,0,{"$f":"E2001","v":12},0,0,{"$f":"H2001","v":12},0,0,6,0,0,{"$f":"N2001","v":6},0,0,0,6,0,{"$f":"T2001","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,{"$f":"AR2001","v":12}]
[10,"Auxiliar de fiscal noturno",177.6816666666667,0,{"$f":"E2002","v":12},0,0,{"$f":"H2002","v":12},0,0,0,0,0,{"$f":"N2003","v":6},0,0,0,6,0,{"$f":"T2002","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,0]
[11,"Encarregado diurno e vespertino",197.6816666666667,0,{"$f":"E2001","v":12},0,0,{"$f":"H2001","v":12},0,0,6,0,0,{"$f":"N2001","v":6},0,0,0,6,0,{"$f":"T2001","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,{"$f":"AR2001","v":12}]
[12,"Encarregado noturno",177.6816666666667,0,{"$f":"E2002","v":12},0,0,{"$f":"H2002","v":12},0,0,0,0,0,{"$f":"N2002","v":6},0,0,0,6,0,{"$f":"T2002","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,{"$f":"AO1995","v":0},0,0,0]
[13,"Servente  diurno (varrição)",387.85833333333335,{"$f":"D1999","v":0},{"$f":"E1999","v":12},{"$f":"F1999","v":0},12,0,0,0,{"$f":"K1999","v":0},6,0,8,0,0,6,0,0,4,0,0,0,0,{"$f":"U1997","v":78},{"$f":"Z1999","v":0},{"$f":"AA1999","v":0},0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,12]
[14,"Coletor (PEV/Ecoponto)",322.10833333333335,{"$f":"D2007","v":0},12,0,12,0,0,0,{"$f":"K2007","v":0},6,0,8,0,0,6,0,0,4,0,0,0,0,{"$f":"4*12","v":48},0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,12]
[15,"Servente diurno e vespertino (limpeza de bocas de lobo, feiras, eventos, etc.)",322.10833333333335,0,12,{"$f":"F1999","v":0},12,0,0,0,{"$f":"K1999","v":0},6,0,8,0,0,6,0,0,4,0,0,0,0,48,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,12]
[16,"Servente noturno (feiras, eventos, sanit., tuneis, etc.))",300.29333333333335,{"$f":"D2009","v":0},{"$f":"E2009","v":12},0,12,0,0,0,{"$f":"K2009","v":0},0,0,8,0,0,6,0,0,4,0,0,0,0,48,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,0]
[17,"Pedreiro/auxiliar de pedreiro",171.31166666666664,0,12,0,0,12,0,0,0,6,0,6,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,0,0,0,0,0,0,12]
[18,"Servente Poda (motoserra/motopoda)",156.96666666666667,0,0,0,12,0,0,0,6,0,0,6,0,0,6,0,0,4,0,0,0,0,0,0,0,0,12,2,0,6,0,null,null,12,null,12,0,0,0,0,0,12]
[19,"Equipe de Educação Ambiental",156.03,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0,2,4,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,null,0,0,0,0,0,10,12]
[null,"Preço Unitário",null,60.06,47.12,125,29.27,26.65,23.83,26.46,15.5,19.13,0,66.040000000000006,86.28,43.91,63.94,56.37,66.040000000000006,128.12,9.0500000000000007,0,0,0,26.3,0,0,0,0,0,null,0,0,null,null,0,null,0,4,0,8.91,0,33.08,12.25]
[]
[]
["ord",null,null,"Quantidade por Ano"]
[null,"EPIs POR FUNÇÃO - Relação com o Usuário","TOTAL MÊS (R$)","Calça (zelador)","Calça Adm.","Camiseta (zelador)","Camisa Gola Polo","Camisa Adm. Manga Longa","Jaqueta","Jaqueta (zelador)","Calçado (tênis)","Calçado (zelador)","Luva (zelador)","Jaleco (zelador)","Crachá","Mascara PFF2"]
[20,"Assistente de Atendimento",{"$f":"SUMPRODUCT($D$2027:$P$2027,D2019:P2019)/12","v":76.201666666666668},0,2,0,8,0,1,0,2,0,0,0,1,24]
[21,"Auxiliar de CPD",{"$f":"SUMPRODUCT($D$2027:$P$2027,D2020:P2020)/12","v":76.201666666666668},0,2,0,8,0,1,0,2,0,0,0,1,24]
[22,"Assistente Jurídico",76.201666666666668,0,2,0,8,0,1,0,2,0,0,0,1,24]
[23,"Assistente Administrativo",76.201666666666668,0,2,0,8,0,1,0,2,0,0,0,1,24]
[24,"Assessor de Atendimento",76.201666666666668,0,2,0,8,0,1,0,2,0,0,0,1,24]
[25,"Assessor de CPD",76.201666666666668,0,2,0,8,0,1,0,2,0,0,0,1,24]
[26,"Gerente de Relação c/ Usuário",76.201666666666668,0,2,0,8,0,1,0,2,0,0,0,1,24]
[27,"Zelador",76.306666666666658,2,0,8,0,0,0,1,0,2,24,2,1,24]
[null,"Preço Unitário",null,38.479999999999997,125,25.83,33.08,0,45.86,45.86,66.040000000000006,66.040000000000006,6.99,32.270000000000003,8,8.91]
[]
[]
["ord",null,null,"Quantidade por Ano"]
[null,"EPIs POR FUNÇÃO - Adm Local","TOTAL MÊS (R$)","Calça (zelador)","Calça Adm.","Camiseta (zelador)","Camisa Gola Polo","Camisa Adm. Manga Longa","Jaqueta","Jaqueta (zelador)","Calçado (tênis)","Calçado (zelador)","Luva (zelador)","Jaleco (zelador)","Crachá","Mascara PFF2"]
[28,"Auxiliar Administrativo",{"$f":"SUMPRODUCT($D$2040:$P$2040,D2032:P2032)/12","v":75.535000000000011},0,2,0,8,0,1,0,2,0,0,0,0,24]
[29,"Assessor Administrativo",75.535000000000011,0,2,0,8,0,1,0,2,null,0,0,0,24]
[30,"Assistente Administrativo",75.535000000000011,0,2,0,8,0,1,0,2,null,0,0,0,24]
[31,"Gerente",75.535000000000011,0,2,0,8,0,1,0,2,null,0,0,0,24]
[32,"Jovem Aprendiz",75.535000000000011,0,2,0,8,0,1,0,2,null,0,0,0,24]
[33,"Zelador",63.630833333333328,2,0,8,0,0,0,1,0,2,8,1,0,24]
[34,"Técnico de Segurança do Trabalho",75.535000000000011,0,2,0,8,0,1,0,2,null,0,0,0,24]
[35,"Engenheiro",75.535000000000011,0,2,0,8,0,1,0,2,null,0,0,0,24]
[null,"Preço Unitário",null,38.479999999999997,125,25.83,33.08,0,45.86,45.86,66.040000000000006,66.040000000000006,6.99,32.270000000000003,8,8.91]
[]
[]
["ord","MATERIAS DE CONSUMO","Custo Unitário","Qtde/Ano","Qtde/Mês","R$/Ano","R$/Mês"]
[1,"Coleta de RSC"]
["1.1","Vassoura",45,12,{"$f":"D2045/12","v":1},{"$f":"C2045*D2045","v":540},{"$f":"F2045/12","v":45}]
["1.2","Pá",34.39,4,{"$f":"D2046/12","v":0.33333333333333331},{"$f":"C2046*D2046","v":137.56},{"$f":"F2046/12","v":11.463333333333333}]
["1.3","Sacos plásticos",0.38,0,{"$f":"D2047/12","v":0},0,0]
[2,"Coleta de Materiais Recicláveis"]
["2.1","Vassoura",{"$f":"C2045","v":45},12,{"$f":"D2049/12","v":1},540,45,"Varia nos anos ___ e ___."]
["2.2","Pá",{"$f":"C2046","v":34.39},4,0.33333333333333331,137.56,11.463333333333333,"Varia nos anos ___ e ___."]
["2.3","Sacos Verdes",0,0,0,{"$f":"D2051*C2051","v":0},{"$f":"F2051/12","v":0}]
[3,"Varrição Manual"]
["3.1","Vassoura/vassourão",{"$f":"C2045","v":45},{"$f":"8*10","v":80},{"$f":"D2053/12","v":6.666666666666667},3600,300]
["3.2","Pá",{"$f":"C2046","v":34.39},{"$f":"6*10","v":60},{"$f":"D2054/12","v":5},2063.4,171.95000000000002]
["3.3","Sacos plásticos",{"$f":"C2047","v":0.38},{"$f":"10*25.17*12*10","v":30204},{"$f":"D2055/12","v":2517},11477.52,956.46]
["3.4","Cones",37.299999999999997,0,0,0,0]
[4,"Serviços Gerais"]
["4.1","Pá",{"$f":"C2046","v":34.39},{"$f":"6*13","v":78},{"$f":"D2058/12","v":6.5},2682.42,223.535]
["4.2","Rastelo/Ancinho",30.9,{"$f":"D2058","v":78},{"$f":"D2059/12","v":6.5},2410.1999999999998,200.85]
["4.3","Enxada",43,{"$f":"D2059","v":78},6.5,3354,279.5]
["4.4","Broxa",8,{"$f":"1*12*4","v":48},4,384,32]
["4.5","Balde",33,{"$f":"3*4","v":12},1,396,33]
["4.6","Carrinho de mão",266.02999999999997,8,0.66666666666666663,2128.2399999999998,177.35333333333332]
["4.7","Vassoura/Vassourão",45,{"$f":"D2059","v":78},6.5,3510,292.5]
["4.8","Sacos plásticos",{"$f":"C2047","v":0.38},{"$f":"6*25*12*4","v":7200},600,2736,228]
["4.9","Cones",{"$f":"C2056","v":37.299999999999997},20,1.6666666666666667,746,62.166666666666664]
[]
[]
[]
[]
[]
[]
[]
[null,"VIDA ÚTIL - PNEUS"]
["1.","Vida útil caminhões",50000,"km"]
["2.","Vida útil Motos",15000,"km"]
[]
[]
[null,"SALÁRIOS - BASE"]
[]
[null,null,null,"Benefícios"]
["ord","Função","Salário Base (R$)","Vale Alimentação","Seguro de Vida","Lanche","Vale Transporte","Auxílio Saúde","Benefício Social Familiar","Fundo de Formação Profissional","Vale Refeição","Taxa de Reversão Patronal"]
[1,"Motorista diurno e vespertino",2184,327.44664,10.130000000000001,0,217.36000000000004,0,0,0]
[2,"Motorista noturno",2184,327.44664,10.130000000000001,0,217.36000000000004,0,0,0]
[3,"Coletor diurno e vespertino",1521,327.44664,5.16,0,257.14000000000004,0,0,0]
[4,"Coletor noturno",1521,327.44664,5.16,0,257.14000000000004,0,0,0]
[5,"Servente diurno e vespertino",1521,327.44664,5.16,0,257.14000000000004,0,0,0]
[6,"Servente noturno",1521,327.44664,5.16,0,257.14000000000004,0,0,0]
[7,"Fiscal diurno e vespertino",2160.66,327.44664,5.16,0,218.76040000000006,0,0,0]
[8,"Fiscal noturno",2160.66,327.44664,5.16,0,218.76040000000006,0,0,0]
[9,"Auxiliar de fiscal diurno e vespertino",0,327.44664,5.16,0,348.40000000000003,0,0,0]
[10,"Auxiliar de fiscal noturno",0,327.44664,5.16,0,348.40000000000003,0,0,0]
[11,"Encarregado diurno e vespertino",3525.75,327.44664,5.16,0,136.85500000000005,0,0,0]
[12,"Encarregado noturno",3525.75,327.44664,5.16,0,136.85500000000005,0,0,0]
[13,"Equipe de Educação Ambiental",null,0,5.16,0,"-",0,0,0]
[14,"Vigia diurno e vespertino",0]
[15,"Vigia noturno",0]
[16,"Pedreiro diurno e vespertino",2214.6,327.44664,9.48,0,215.52400000000006,0,0,0,0,0]
[17,"Engenheiro diurno e vespertino",5215.04,327.44664,5.16,"-",35.497600000000034,0,0,0]
[18,"Engenheiro noturno",5215.04,327.44664,5.16,"-",35.497600000000034,0,0,0]
[19," -",0,0]
[20," -",0,0]
[21," -",0,0]
[22," -",0,0]
[23," -",0,0]
[24," -",0,0]
[25,"Salário Mínimo",1320]
[26,"Auxiliar de Pedreiro",1729.2]
[27,"Motorista Máquinas Leves",2003.09,551.5,10.130000000000001,0,228.21460000000005,0,0,0]
[null,"Técnico em Segurança do Trabalho",2531.2800000000002,null,327.44664,5.16,{"$f":"(6.7*2*26)-(C2110*0.06)","v":196.52320000000003}]
[null,"Auxiliar Administrativo",1900.64,null,327.44664,5.16,{"$f":"(6.7*2*26)-(C2111*0.06)","v":234.36160000000004}]
[null,"Assistente Administrativo",2000.66,null,327.44664,5.16,228.36040000000003]
[null,"Assistente Atendimento",2000.66,null,327.45,null,228.36040000000003]
[null,"Auxiliar de CPD",1900.64,null,327.45,null,234.36160000000004]
[null,"Assistente Jurídico",3018.98,null,327.45,null,{"$f":"IF((6.7*2*26)-(C2115*0.06)<0,0,(6.7*2*26)-(C2115*0.06))","v":167.26120000000003}]
[null,"Gerente",8099.08,null,327.45,null,{"$f":"IF((6.7*2*26)-(C2116*0.06)<0,0,(6.7*2*26)-(C2116*0.06))","v":0}]
[null,"Jovem Aprendiz",838.63,null,327.45,null,298.08220000000006]
[null,"Analista Ambiental",5376.77,null,327.45,null,25.793800000000033]
[null,"Assessor Administrativo"]
[]
[null,"ENCARGOS SOCIAIS SANTA CATARINA - SINAPI (abril 2023)",0.71799999999999997]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avental PVC com Forro"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH2145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CAPEX - Imobilizado fiscal","index":18,"n_rows":87,"n_cols":34,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"OPEX!C1","v":0},"Divisiveis"]
[null,null,{"$f":"OPEX!C2","v":0},"Indivisiveis"]
[]
[null,null,null,"0 - Considerar"]
[null,null,null,"1 - Não considerar"]
[]
[]
[null,"PRAZO",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"ANO",null,null,1,{"$f":"E10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,"CAPEX TOTAL",null,null,{"$f":"SUM(E14,E21,E35,E41,,E46,E52,E58,E64,E70,E74,E77,E81,E85,E28)","v":7225.3986449999993},245.18614500000001,2147.6074422299998,20.196204999999999,25.897410000000001,68.056530000000009,39.767224999999996,5345.4164099999998,0,20.196204999999999,813.09014999999988,53.844140000000003,20.196204999999999,6.4164099999999999,5342.8962000000001,88.252735000000015,25.98743,0,20.704204999999998,6.4164099999999999,806.67373999999995,5413.5483450000002,6.4164099999999999,0,24.600404999999999,74.472940000000008,19.571020000000001,20.704204999999998,5345.4164099999998,0]
[]
[null,"COLETA MANUAL E CONTEINERIZADA RSC",null,null,{"$f":"SUM(E16:E19)","v":2981.5899999999997},0,0,0,0,15,0,2950.1,0,0,31.49,0,0,0,2950.1,15,0,0,0,0,31.49,2950.1,0,0,0,15,0,0,2950.1,0]
[]
[null,"Estudos","Estudos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C16,0)","v":15},{"$f":"IF($C$1=0,CAPEX!D16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H16,0)","v":15},{"$f":"IF($C$1=0,CAPEX!I16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!K16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M16,0)","v":15},{"$f":"IF($C$1=0,CAPEX!N16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!R16,0)","v":15},{"$f":"IF($C$1=0,CAPEX!S16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W16,0)","v":15},{"$f":"IF($C$1=0,CAPEX!X16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Y16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB16,0)","v":15},{"$f":"IF($C$1=0,CAPEX!AC16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE16,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AF16,0)","v":0}]
[null,"Veículos","Veículos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C20,0)","v":2958.99},{"$f":"IF($C$1=0,CAPEX!D20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J20,0)","v":2942.5},{"$f":"IF($C$1=0,CAPEX!K20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M20,0)","v":16.489999999999998},{"$f":"IF($C$1=0,CAPEX!N20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q20,0)","v":2942.5},{"$f":"IF($C$1=0,CAPEX!R20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W20,0)","v":16.489999999999998},{"$f":"IF($C$1=0,CAPEX!X20,0)","v":2942.5},{"$f":"IF($C$1=0,CAPEX!Y20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD20,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE20,0)","v":2942.5},{"$f":"IF($C$1=0,CAPEX!AF20,0)","v":0}]
[null,"Equipamentos","Equipamentos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicionais","Adicionais","Divisivel",{"$f":"IF($C$1=0,CAPEX!C30,0)","v":7.6},{"$f":"IF($C$1=0,CAPEX!D30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J30,0)","v":7.6},{"$f":"IF($C$1=0,CAPEX!K30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!N30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q30,0)","v":7.6},{"$f":"IF($C$1=0,CAPEX!R30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!X30,0)","v":7.6},{"$f":"IF($C$1=0,CAPEX!Y30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD30,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE30,0)","v":7.6},{"$f":"IF($C$1=0,CAPEX!AF30,0)","v":0}]
[]
[null,"COLETA DE MATERIAIS RECICLÁVEIS",null,null,{"$f":"SUM(E23:E26)","v":1797.89},0,0,0,0,0,0,1781.4,0,0,16.489999999999998,0,0,0,1781.4,0,0,0,0,0,16.489999999999998,1781.4,0,0,0,0,0,0,1781.4,0]
[]
[null,"Estudos","Estudos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C38,0)","v":1792.19},{"$f":"IF($C$1=0,CAPEX!D38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J38,0)","v":1775.7},{"$f":"IF($C$1=0,CAPEX!K38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M38,0)","v":16.489999999999998},{"$f":"IF($C$1=0,CAPEX!N38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q38,0)","v":1775.7},{"$f":"IF($C$1=0,CAPEX!R38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W38,0)","v":16.489999999999998},{"$f":"IF($C$1=0,CAPEX!X38,0)","v":1775.7},{"$f":"IF($C$1=0,CAPEX!Y38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD38,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE38,0)","v":1775.7},{"$f":"IF($C$1=0,CAPEX!AF38,0)","v":0}]
[null,"Equipamentos","Equipamentos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adicionais","Adicionais","Divisivel",{"$f":"IF($C$1=0,CAPEX!C51,0)","v":5.7},{"$f":"IF($C$1=0,CAPEX!D51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J51,0)","v":5.7},{"$f":"IF($C$1=0,CAPEX!K51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!N51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q51,0)","v":5.7},{"$f":"IF($C$1=0,CAPEX!R51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!X51,0)","v":5.7},{"$f":"IF($C$1=0,CAPEX!Y51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD51,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE51,0)","v":5.7},{"$f":"IF($C$1=0,CAPEX!AF51,0)","v":0}]
[]
[null,{"$f":"CAPEX!B57","v":"COLETA DE RESÍDUOS DO SERVIÇO DE SAÚDE MUNICIPAL"},null,null,{"$f":"SUM(E30:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos","Estudos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!D59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!K59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!N59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!R59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!X59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Y59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE59,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AF59,0)","v":0}]
[null,"Equipamentos","Equipamentos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!D66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!K66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!N66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!R66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!X66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Y66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE66,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AF66,0)","v":0}]
[null,"Adicionais","Adicionais","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TRANSPORTE E DESTINAÇÃO FINAL - RESÍDUOS PEVS",null,null,{"$f":"SUM(E37:E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos","Estudos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!D74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!K74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!N74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!R74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!X74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Y74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE74,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AF74,0)","v":0}]
[null,"Equipamentos","Equipamentos","Divisivel",{"$f":"CAPEX!C84","v":0},{"$f":"CAPEX!D84","v":0},{"$f":"CAPEX!E84","v":0},{"$f":"CAPEX!F84","v":0},{"$f":"CAPEX!G84","v":0},{"$f":"CAPEX!H84","v":0},{"$f":"CAPEX!I84","v":0},{"$f":"CAPEX!J84","v":0},{"$f":"CAPEX!K84","v":0},{"$f":"CAPEX!L84","v":0},{"$f":"CAPEX!M84","v":0},{"$f":"CAPEX!N84","v":0},{"$f":"CAPEX!O84","v":0},{"$f":"CAPEX!P84","v":0},{"$f":"CAPEX!Q84","v":0},{"$f":"CAPEX!R84","v":0},{"$f":"CAPEX!S84","v":0},{"$f":"CAPEX!T84","v":0},{"$f":"CAPEX!U84","v":0},{"$f":"CAPEX!V84","v":0},{"$f":"CAPEX!W84","v":0},{"$f":"CAPEX!X84","v":0},{"$f":"CAPEX!Y84","v":0},{"$f":"CAPEX!Z84","v":0},{"$f":"CAPEX!AA84","v":0},{"$f":"CAPEX!AB84","v":0},{"$f":"CAPEX!AC84","v":0},{"$f":"CAPEX!AD84","v":0},{"$f":"CAPEX!AE84","v":0},{"$f":"CAPEX!AF84","v":0}]
[]
[null,"COLETA PROGRAMADA  DE VOLUMOSOS",null,null,{"$f":"SUM(E43:E45)","v":607.5},0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0,0,0,0,0,0,607.5,0]
[]
[null,"Estudos","Estudos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Divisivel",{"$f":"IF($C$1=0,CAPEX!C97,0)","v":607.5},{"$f":"IF($C$1=0,CAPEX!D97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!E97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!F97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!G97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!H97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!J97,0)","v":607.5},{"$f":"IF($C$1=0,CAPEX!K97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!M97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!N97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!O97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!P97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Q97,0)","v":607.5},{"$f":"IF($C$1=0,CAPEX!R97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!S97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!T97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!V97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!W97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!X97,0)","v":607.5},{"$f":"IF($C$1=0,CAPEX!Y97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!Z97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AB97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AC97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD97,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AE97,0)","v":607.5},{"$f":"IF($C$1=0,CAPEX!AF97,0)","v":0}]
[null,"Equipamentos","Equipamentos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VARRIÇÃO MANUAL",null,null,{"$f":"SUM(E48:E51)","v":58.504000000000005},{"$f":"SUM(F48:F50)","v":0},0,4.0640000000000001,0,37.950000000000003,4.0640000000000001,0,0,4.0640000000000001,54.44,0,4.0640000000000001,0,0,42.014000000000003,0,0,4.5720000000000001,0,54.44,4.5720000000000001,0,0,4.5720000000000001,37.950000000000003,0,4.5720000000000001,0,0]
[]
[null,"Estudos","Estudos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C107,0)","v":16.489999999999998},{"$f":"IF($C$2=0,CAPEX!D107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!E107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!G107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!J107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!M107,0)","v":16.489999999999998},{"$f":"IF($C$2=0,CAPEX!N107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!P107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!S107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!V107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W107,0)","v":16.489999999999998},{"$f":"IF($C$2=0,CAPEX!X107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Y107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AB107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AC107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AE107,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF107,0)","v":0}]
[null,"Equipamentos","Equipamentos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C114,0)","v":42.014000000000003},{"$f":"IF($C$2=0,CAPEX!D114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!E114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F114,0)","v":4.0640000000000001},{"$f":"IF($C$2=0,CAPEX!G114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H114,0)","v":37.950000000000003},{"$f":"IF($C$2=0,CAPEX!I114,0)","v":4.0640000000000001},{"$f":"IF($C$2=0,CAPEX!J114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L114,0)","v":4.0640000000000001},{"$f":"IF($C$2=0,CAPEX!M114,0)","v":37.950000000000003},{"$f":"IF($C$2=0,CAPEX!N114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O114,0)","v":4.0640000000000001},{"$f":"IF($C$2=0,CAPEX!P114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R114,0)","v":42.014000000000003},{"$f":"IF($C$2=0,CAPEX!S114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U114,0)","v":4.5720000000000001},{"$f":"IF($C$2=0,CAPEX!V114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W114,0)","v":37.950000000000003},{"$f":"IF($C$2=0,CAPEX!X114,0)","v":4.5720000000000001},{"$f":"IF($C$2=0,CAPEX!Y114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA114,0)","v":4.5720000000000001},{"$f":"IF($C$2=0,CAPEX!AB114,0)","v":37.950000000000003},{"$f":"IF($C$2=0,CAPEX!AC114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD114,0)","v":4.5720000000000001},{"$f":"IF($C$2=0,CAPEX!AE114,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF114,0)","v":0}]
[]
[null,"SERVIÇOS GERAIS",null,null,{"$f":"SUM(E54:E57)","v":672.92399999999998},{"$f":"SUM(F54:F56)","v":0},0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,660,0,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,660,12.923999999999999,0,0,12.923999999999999,0,0,12.923999999999999,0,0]
[]
[null,"Estudos","Estudos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C125,0)","v":660},{"$f":"IF($C$2=0,CAPEX!D125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!E125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!G125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!J125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!M125,0)","v":660},{"$f":"IF($C$2=0,CAPEX!N125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!P125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!S125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!V125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W125,0)","v":660},{"$f":"IF($C$2=0,CAPEX!X125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Y125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AB125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AC125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AE125,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF125,0)","v":0}]
[null,"Equipamentos","Equipamentos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!D135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!E135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!G135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!J135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!M135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!N135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!P135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!S135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!V135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!X135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!Y135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!AB135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AC135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD135,0)","v":12.923999999999999},{"$f":"IF($C$2=0,CAPEX!AE135,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF135,0)","v":0}]
[]
[null,"LIMPEZA MECANIZADA DE BOCAS DE LOBO",null,null,{"$f":"SUM(E60:E63)","v":0},{"$f":"SUM(F60:F62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos","Estudos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos","Equipamentos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DESTINAÇÃO FINAL",null,null,{"$f":"SUM(E66:E69)","v":0},{"$f":"SUM(F66:F68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Estudos","Estudos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos","Equipamentos","Divisivel",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"INVESTIMENTOS DESTINAÇÃO FINAL",null,null,{"$f":"SUM(E72:E73)","v":66.633105},{"$f":"SUM(F72:F73)","v":22.689205000000001},2147.6074422299998,3.208205,25.897410000000001,0,3.208205,6.4164099999999999,0,3.208205,10.312609999999999,3.8962000000000003,3.208205,6.4164099999999999,3.8962000000000003,3.208205,6.4164099999999999,0,3.208205,6.4164099999999999,3.8962000000000003,7.1044049999999999,6.4164099999999999,0,7.1044049999999999,6.4164099999999999,0,3.208205,6.4164099999999999,0]
[]
[null,"Investimentos Reversíveis","Adicionais","Divisivel",{"$f":"IF($C$1=0,CAPEX!C146,0)","v":19.528105},{"$f":"IF($C$1=0,CAPEX!D146,0)","v":19.484205000000003},{"$f":"IF($C$1=0,CAPEX!E146,0)","v":1908.7187122299999},{"$f":"IF($C$1=0,CAPEX!F146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!G146,0)","v":19.487410000000001},{"$f":"IF($C$1=0,CAPEX!H146,0)","v":0},{"$f":"IF($C$1=0,CAPEX!I146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!J146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!K146,0)","v":0},{"$f":"IF($C$1=0,CAPEX!L146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!M146,0)","v":3.9026100000000001},{"$f":"IF($C$1=0,CAPEX!N146,0)","v":3.8962000000000003},{"$f":"IF($C$1=0,CAPEX!O146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!P146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!Q146,0)","v":3.8962000000000003},{"$f":"IF($C$1=0,CAPEX!R146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!S146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!T146,0)","v":0},{"$f":"IF($C$1=0,CAPEX!U146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!V146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!W146,0)","v":3.8962000000000003},{"$f":"IF($C$1=0,CAPEX!X146,0)","v":3.8994050000000002},{"$f":"IF($C$1=0,CAPEX!Y146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!Z146,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AA146,0)","v":3.8994050000000002},{"$f":"IF($C$1=0,CAPEX!AB146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!AC146,0)","v":0},{"$f":"IF($C$1=0,CAPEX!AD146,0)","v":3.2049999999999999E-3},{"$f":"IF($C$1=0,CAPEX!AE146,0)","v":6.4099999999999999E-3},{"$f":"IF($C$1=0,CAPEX!AF146,0)","v":0}]
[null,"Equipamentos","Equipamentos","Divisivel",{"$f":"IF($C$2=0,CAPEX!C176,0)","v":47.104999999999997},{"$f":"IF($C$2=0,CAPEX!D176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!E176,0)","v":238.88873000000001},{"$f":"IF($C$2=0,CAPEX!F176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!G176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!H176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!J176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!K176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!M176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!N176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!P176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!Q176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!S176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!T176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!V176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!W176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!X176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!Y176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!Z176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!AB176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!AC176,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD176,0)","v":3.2050000000000001},{"$f":"IF($C$2=0,CAPEX!AE176,0)","v":6.41},{"$f":"IF($C$2=0,CAPEX!AF176,0)","v":0}]
[null,"EDUCAÇÃO AMBIENTAL",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Veículos","Veículos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RELAÇÃO COM O USUÁRIO",null,null,{"$f":"SUM(E78:E80)","v":0},{"$f":"SUM(F78:F80)","v":222.49694},0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0,0,49.947940000000003,0,0,0,0,19.571020000000001,0,0,0]
[null,"Veículos","Estudos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos","Veículos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!D225,0)","v":49.947940000000003},{"$f":"IF($C$2=0,CAPEX!E225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!G225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I225,0)","v":19.571020000000001},{"$f":"IF($C$2=0,CAPEX!J225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!M225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!N225,0)","v":49.947940000000003},{"$f":"IF($C$2=0,CAPEX!O225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!P225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!S225,0)","v":19.571020000000001},{"$f":"IF($C$2=0,CAPEX!T225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!V225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!X225,0)","v":49.947940000000003},{"$f":"IF($C$2=0,CAPEX!Y225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AB225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AC225,0)","v":19.571020000000001},{"$f":"IF($C$2=0,CAPEX!AD225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AE225,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF225,0)","v":0}]
[null,"Sistemas de Gestão","Equipamentos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!D238,0)","v":172.54900000000001},{"$f":"IF($C$2=0,CAPEX!E238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!G238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!J238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!M238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!N238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!P238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!S238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!V238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!X238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Y238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AB238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AC238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AE238,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF238,0)","v":0}]
[null,"ADMINISTRAÇÃO LOCAL",null,null,{"$f":"SUM(E83)","v":40.35754},0,0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0,40.35754,0,0,0,0,15.106530000000001,0,0,0,0]
[null,"Veículos","Veículos","Indivisível",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipamentos","Equipamentos","Indivisível",{"$f":"IF($C$2=0,CAPEX!C246,0)","v":40.35754},{"$f":"IF($C$2=0,CAPEX!D246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!E246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!G246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H246,0)","v":15.106530000000001},{"$f":"IF($C$2=0,CAPEX!I246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!J246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!M246,0)","v":40.35754},{"$f":"IF($C$2=0,CAPEX!N246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!P246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R246,0)","v":15.106530000000001},{"$f":"IF($C$2=0,CAPEX!S246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!V246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W246,0)","v":40.35754},{"$f":"IF($C$2=0,CAPEX!X246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Y246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AB246,0)","v":15.106530000000001},{"$f":"IF($C$2=0,CAPEX!AC246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AE246,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF246,0)","v":0}]
[]
[null,"REEMBOLSO DO PMI",null,null,{"$f":"E87","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investimento geral","Adicionais","Indivisível",{"$f":"IF($C$2=0,CAPEX!C256,0)","v":1000},{"$f":"IF($C$2=0,CAPEX!D256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!E256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!F256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!G256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!H256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!I256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!J256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!K256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!L256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!M256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!N256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!O256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!P256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Q256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!R256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!S256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!T256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!U256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!V256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!W256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!X256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Y256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!Z256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AA256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AB256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AC256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AD256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AE256,0)","v":0},{"$f":"IF($C$2=0,CAPEX!AF256,0)","v":0}]